[MAGNI] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 56.61%
YoY- 50.56%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 162,036 177,240 162,441 187,072 150,765 150,995 136,687 11.97%
PBT 10,822 13,449 10,705 19,860 12,653 12,194 9,940 5.81%
Tax -2,819 -3,365 -2,212 -5,019 -3,176 -3,054 -2,625 4.85%
NP 8,003 10,084 8,493 14,841 9,477 9,140 7,315 6.15%
-
NP to SH 8,002 10,084 8,492 14,842 9,477 9,139 7,314 6.15%
-
Tax Rate 26.05% 25.02% 20.66% 25.27% 25.10% 25.05% 26.41% -
Total Cost 154,033 167,156 153,948 172,231 141,288 141,855 129,372 12.29%
-
Net Worth 243,963 245,052 235,346 232,177 216,864 215,992 207,159 11.48%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 8,676 5,424 - - 8,676 -
Div Payout % - - 102.17% 36.55% - - 118.63% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 243,963 245,052 235,346 232,177 216,864 215,992 207,159 11.48%
NOSH 108,428 108,430 108,454 108,494 108,432 108,539 108,460 -0.01%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 4.94% 5.69% 5.23% 7.93% 6.29% 6.05% 5.35% -
ROE 3.28% 4.12% 3.61% 6.39% 4.37% 4.23% 3.53% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 149.44 163.46 149.78 172.43 139.04 139.12 126.02 11.99%
EPS 7.38 9.30 7.83 13.68 8.74 8.42 6.74 6.21%
DPS 0.00 0.00 8.00 5.00 0.00 0.00 8.00 -
NAPS 2.25 2.26 2.17 2.14 2.00 1.99 1.91 11.50%
Adjusted Per Share Value based on latest NOSH - 108,494
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 37.34 40.84 37.43 43.11 34.74 34.80 31.50 11.97%
EPS 1.84 2.32 1.96 3.42 2.18 2.11 1.69 5.81%
DPS 0.00 0.00 2.00 1.25 0.00 0.00 2.00 -
NAPS 0.5622 0.5647 0.5423 0.535 0.4997 0.4977 0.4774 11.48%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.94 3.16 2.69 2.19 2.30 2.04 1.68 -
P/RPS 1.97 1.93 1.80 1.27 1.65 1.47 1.33 29.84%
P/EPS 39.84 33.98 34.36 16.01 26.32 24.23 24.91 36.64%
EY 2.51 2.94 2.91 6.25 3.80 4.13 4.01 -26.76%
DY 0.00 0.00 2.97 2.28 0.00 0.00 4.76 -
P/NAPS 1.31 1.40 1.24 1.02 1.15 1.03 0.88 30.27%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 03/12/14 12/09/14 26/06/14 26/03/14 09/12/13 17/09/13 26/06/13 -
Price 2.76 3.05 3.01 2.38 2.46 2.04 1.95 -
P/RPS 1.85 1.87 2.01 1.38 1.77 1.47 1.55 12.48%
P/EPS 37.40 32.80 38.44 17.40 28.15 24.23 28.92 18.64%
EY 2.67 3.05 2.60 5.75 3.55 4.13 3.46 -15.82%
DY 0.00 0.00 2.66 2.10 0.00 0.00 4.10 -
P/NAPS 1.23 1.35 1.39 1.11 1.23 1.03 1.02 13.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment