[MAGNI] QoQ Cumulative Quarter Result on 2020-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 561,091 291,987 1,205,589 942,205 628,659 327,329 1,073,109 -34.97% QoQ % 92.16% -75.78% 27.95% 49.88% 92.06% -69.50% - Horiz. % 52.29% 27.21% 112.35% 87.80% 58.58% 30.50% 100.00%
PBT 62,302 35,195 157,321 120,584 78,334 40,193 133,104 -39.58% QoQ % 77.02% -77.63% 30.47% 53.94% 94.89% -69.80% - Horiz. % 46.81% 26.44% 118.19% 90.59% 58.85% 30.20% 100.00%
Tax -14,711 -8,439 -35,514 -27,543 -17,957 -9,686 -30,479 -38.33% QoQ % -74.32% 76.24% -28.94% -53.38% -85.39% 68.22% - Horiz. % 48.27% 27.69% 116.52% 90.37% 58.92% 31.78% 100.00%
NP 47,591 26,756 121,807 93,041 60,377 30,507 102,625 -39.95% QoQ % 77.87% -78.03% 30.92% 54.10% 97.91% -70.27% - Horiz. % 46.37% 26.07% 118.69% 90.66% 58.83% 29.73% 100.00%
NP to SH 47,591 26,756 121,807 93,041 60,377 30,507 102,626 -39.95% QoQ % 77.87% -78.03% 30.92% 54.10% 97.91% -70.27% - Horiz. % 46.37% 26.07% 118.69% 90.66% 58.83% 29.73% 100.00%
Tax Rate 23.61 % 23.98 % 22.57 % 22.84 % 22.92 % 24.10 % 22.90 % 2.05% QoQ % -1.54% 6.25% -1.18% -0.35% -4.90% 5.24% - Horiz. % 103.10% 104.72% 98.56% 99.74% 100.09% 105.24% 100.00%
Total Cost 513,500 265,231 1,083,782 849,164 568,282 296,822 970,484 -34.46% QoQ % 93.60% -75.53% 27.63% 49.43% 91.46% -69.42% - Horiz. % 52.91% 27.33% 111.67% 87.50% 58.56% 30.58% 100.00%
Net Worth 641,507 628,503 606,831 594,238 572,551 559,540 528,879 13.67% QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.80% - Horiz. % 121.30% 118.84% 114.74% 112.36% 108.26% 105.80% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 16,471 8,669 40,874 34,396 22,251 11,385 37,428 -42.00% QoQ % 90.00% -78.79% 18.83% 54.58% 95.43% -69.58% - Horiz. % 44.01% 23.16% 109.21% 91.90% 59.45% 30.42% 100.00%
Div Payout % 34.61 % 32.40 % 33.56 % 36.97 % 36.85 % 37.32 % 36.47 % -3.41% QoQ % 6.82% -3.46% -9.22% 0.33% -1.26% 2.33% - Horiz. % 94.90% 88.84% 92.02% 101.37% 101.04% 102.33% 100.00%
Equity 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 641,507 628,503 606,831 594,238 572,551 559,540 528,879 13.67% QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.80% - Horiz. % 121.30% 118.84% 114.74% 112.36% 108.26% 105.80% 100.00%
NOSH 433,451 433,451 433,451 433,751 433,751 162,657 162,732 91.58% QoQ % 0.00% 0.00% -0.07% 0.00% 166.67% -0.05% - Horiz. % 266.36% 266.36% 266.36% 266.54% 266.54% 99.95% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 8.48 % 9.16 % 10.10 % 9.87 % 9.60 % 9.32 % 9.56 % -7.65% QoQ % -7.42% -9.31% 2.33% 2.81% 3.00% -2.51% - Horiz. % 88.70% 95.82% 105.65% 103.24% 100.42% 97.49% 100.00%
ROE 7.42 % 4.26 % 20.07 % 15.66 % 10.55 % 5.45 % 19.40 % -47.16% QoQ % 74.18% -78.77% 28.16% 48.44% 93.58% -71.91% - Horiz. % 38.25% 21.96% 103.45% 80.72% 54.38% 28.09% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 129.45 67.36 278.14 217.22 144.94 201.24 659.43 -66.06% QoQ % 92.18% -75.78% 28.05% 49.87% -27.98% -69.48% - Horiz. % 19.63% 10.21% 42.18% 32.94% 21.98% 30.52% 100.00%
EPS 10.98 6.17 28.10 21.45 13.92 18.76 63.06 -68.65% QoQ % 77.96% -78.04% 31.00% 54.09% -25.80% -70.25% - Horiz. % 17.41% 9.78% 44.56% 34.02% 22.07% 29.75% 100.00%
DPS 3.80 2.00 9.43 7.93 5.13 7.00 23.00 -69.73% QoQ % 90.00% -78.79% 18.92% 54.58% -26.71% -69.57% - Horiz. % 16.52% 8.70% 41.00% 34.48% 22.30% 30.43% 100.00%
NAPS 1.4800 1.4500 1.4000 1.3700 1.3200 3.4400 3.2500 -40.67% QoQ % 2.07% 3.57% 2.19% 3.79% -61.63% 5.85% - Horiz. % 45.54% 44.62% 43.08% 42.15% 40.62% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 129.30 67.29 277.82 217.12 144.87 75.43 247.29 -34.97% QoQ % 92.15% -75.78% 27.96% 49.87% 92.06% -69.50% - Horiz. % 52.29% 27.21% 112.35% 87.80% 58.58% 30.50% 100.00%
EPS 10.97 6.17 28.07 21.44 13.91 7.03 23.65 -39.94% QoQ % 77.80% -78.02% 30.92% 54.13% 97.87% -70.27% - Horiz. % 46.38% 26.09% 118.69% 90.66% 58.82% 29.73% 100.00%
DPS 3.80 2.00 9.42 7.93 5.13 2.62 8.63 -41.98% QoQ % 90.00% -78.77% 18.79% 54.58% 95.80% -69.64% - Horiz. % 44.03% 23.17% 109.15% 91.89% 59.44% 30.36% 100.00%
NAPS 1.4783 1.4483 1.3984 1.3694 1.3194 1.2894 1.2188 13.67% QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.79% - Horiz. % 121.29% 118.83% 114.74% 112.36% 108.25% 105.79% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 2.3100 2.1100 1.8800 2.4500 2.5400 4.8500 4.6500 -
P/RPS 1.78 3.13 0.68 1.13 1.75 2.41 0.71 84.03% QoQ % -43.13% 360.29% -39.82% -35.43% -27.39% 239.44% - Horiz. % 250.70% 440.85% 95.77% 159.15% 246.48% 339.44% 100.00%
P/EPS 21.04 34.18 6.69 11.42 18.25 25.86 7.37 100.60% QoQ % -38.44% 410.91% -41.42% -37.42% -29.43% 250.88% - Horiz. % 285.48% 463.77% 90.77% 154.95% 247.63% 350.88% 100.00%
EY 4.75 2.93 14.95 8.76 5.48 3.87 13.56 -50.15% QoQ % 62.12% -80.40% 70.66% 59.85% 41.60% -71.46% - Horiz. % 35.03% 21.61% 110.25% 64.60% 40.41% 28.54% 100.00%
DY 1.65 0.95 5.02 3.24 2.02 1.44 4.95 -51.76% QoQ % 73.68% -81.08% 54.94% 60.40% 40.28% -70.91% - Horiz. % 33.33% 19.19% 101.41% 65.45% 40.81% 29.09% 100.00%
P/NAPS 1.56 1.46 1.34 1.79 1.92 1.41 1.43 5.94% QoQ % 6.85% 8.96% -25.14% -6.77% 36.17% -1.40% - Horiz. % 109.09% 102.10% 93.71% 125.17% 134.27% 98.60% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 03/12/20 08/09/20 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 -
Price 2.6100 2.1300 2.1100 2.0500 2.5700 5.7800 5.1000 -
P/RPS 2.02 3.16 0.76 0.94 1.77 2.87 0.77 89.66% QoQ % -36.08% 315.79% -19.15% -46.89% -38.33% 272.73% - Horiz. % 262.34% 410.39% 98.70% 122.08% 229.87% 372.73% 100.00%
P/EPS 23.77 34.51 7.51 9.56 18.46 30.82 8.09 104.47% QoQ % -31.12% 359.52% -21.44% -48.21% -40.10% 280.96% - Horiz. % 293.82% 426.58% 92.83% 118.17% 228.18% 380.96% 100.00%
EY 4.21 2.90 13.32 10.46 5.42 3.24 12.37 -51.09% QoQ % 45.17% -78.23% 27.34% 92.99% 67.28% -73.81% - Horiz. % 34.03% 23.44% 107.68% 84.56% 43.82% 26.19% 100.00%
DY 1.46 0.94 4.47 3.87 2.00 1.21 4.51 -52.69% QoQ % 55.32% -78.97% 15.50% 93.50% 65.29% -73.17% - Horiz. % 32.37% 20.84% 99.11% 85.81% 44.35% 26.83% 100.00%
P/NAPS 1.76 1.47 1.51 1.50 1.95 1.68 1.57 7.88% QoQ % 19.73% -2.65% 0.67% -23.08% 16.07% 7.01% - Horiz. % 112.10% 93.63% 96.18% 95.54% 124.20% 107.01% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Magni- Quarter ended 31 Jan 2020.pdf 
