[MAGNI] QoQ Quarter Result on 31-Oct-2013 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
09-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 3.7%
YoY- -7.78%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 177,240 162,441 187,072 150,765 150,995 136,687 162,193 6.11%
PBT 13,449 10,705 19,860 12,653 12,194 9,940 13,165 1.43%
Tax -3,365 -2,212 -5,019 -3,176 -3,054 -2,625 -3,307 1.16%
NP 10,084 8,493 14,841 9,477 9,140 7,315 9,858 1.52%
-
NP to SH 10,084 8,492 14,842 9,477 9,139 7,314 9,858 1.52%
-
Tax Rate 25.02% 20.66% 25.27% 25.10% 25.05% 26.41% 25.12% -
Total Cost 167,156 153,948 172,231 141,288 141,855 129,372 152,335 6.40%
-
Net Worth 245,052 235,346 232,177 216,864 215,992 207,159 204,968 12.68%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 8,676 5,424 - - 8,676 5,422 -
Div Payout % - 102.17% 36.55% - - 118.63% 55.01% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 245,052 235,346 232,177 216,864 215,992 207,159 204,968 12.68%
NOSH 108,430 108,454 108,494 108,432 108,539 108,460 108,448 -0.01%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.69% 5.23% 7.93% 6.29% 6.05% 5.35% 6.08% -
ROE 4.12% 3.61% 6.39% 4.37% 4.23% 3.53% 4.81% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 163.46 149.78 172.43 139.04 139.12 126.02 149.56 6.12%
EPS 9.30 7.83 13.68 8.74 8.42 6.74 9.09 1.53%
DPS 0.00 8.00 5.00 0.00 0.00 8.00 5.00 -
NAPS 2.26 2.17 2.14 2.00 1.99 1.91 1.89 12.69%
Adjusted Per Share Value based on latest NOSH - 108,432
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 40.91 37.49 43.18 34.80 34.85 31.55 37.43 6.12%
EPS 2.33 1.96 3.43 2.19 2.11 1.69 2.28 1.46%
DPS 0.00 2.00 1.25 0.00 0.00 2.00 1.25 -
NAPS 0.5656 0.5432 0.5359 0.5005 0.4985 0.4781 0.4731 12.67%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.16 2.69 2.19 2.30 2.04 1.68 1.45 -
P/RPS 1.93 1.80 1.27 1.65 1.47 1.33 0.97 58.39%
P/EPS 33.98 34.36 16.01 26.32 24.23 24.91 15.95 65.79%
EY 2.94 2.91 6.25 3.80 4.13 4.01 6.27 -39.72%
DY 0.00 2.97 2.28 0.00 0.00 4.76 3.45 -
P/NAPS 1.40 1.24 1.02 1.15 1.03 0.88 0.77 49.13%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 12/09/14 26/06/14 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 -
Price 3.05 3.01 2.38 2.46 2.04 1.95 1.46 -
P/RPS 1.87 2.01 1.38 1.77 1.47 1.55 0.98 54.02%
P/EPS 32.80 38.44 17.40 28.15 24.23 28.92 16.06 61.18%
EY 3.05 2.60 5.75 3.55 4.13 3.46 6.23 -37.96%
DY 0.00 2.66 2.10 0.00 0.00 4.10 3.42 -
P/NAPS 1.35 1.39 1.11 1.23 1.03 1.02 0.77 45.54%

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