Highlights

[MAGNI] QoQ Cumulative Quarter Result on 2020-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 08-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     -78.03%    YoY -     -12.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 1,226,453 928,915 561,091 291,987 1,205,589 942,205 628,659 56.20%
  QoQ % 32.03% 65.56% 92.16% -75.78% 27.95% 49.88% -
  Horiz. % 195.09% 147.76% 89.25% 46.45% 191.77% 149.88% 100.00%
PBT 165,313 123,685 62,302 35,195 157,321 120,584 78,334 64.60%
  QoQ % 33.66% 98.52% 77.02% -77.63% 30.47% 53.94% -
  Horiz. % 211.04% 157.89% 79.53% 44.93% 200.83% 153.94% 100.00%
Tax -38,128 -27,119 -14,711 -8,439 -35,514 -27,543 -17,957 65.27%
  QoQ % -40.60% -84.35% -74.32% 76.24% -28.94% -53.38% -
  Horiz. % 212.33% 151.02% 81.92% 47.00% 197.77% 153.38% 100.00%
NP 127,185 96,566 47,591 26,756 121,807 93,041 60,377 64.40%
  QoQ % 31.71% 102.91% 77.87% -78.03% 30.92% 54.10% -
  Horiz. % 210.65% 159.94% 78.82% 44.31% 201.74% 154.10% 100.00%
NP to SH 127,165 96,544 47,591 26,756 121,807 93,041 60,377 64.38%
  QoQ % 31.72% 102.86% 77.87% -78.03% 30.92% 54.10% -
  Horiz. % 210.62% 159.90% 78.82% 44.31% 201.74% 154.10% 100.00%
Tax Rate 23.06 % 21.93 % 23.61 % 23.98 % 22.57 % 22.84 % 22.92 % 0.41%
  QoQ % 5.15% -7.12% -1.54% 6.25% -1.18% -0.35% -
  Horiz. % 100.61% 95.68% 103.01% 104.62% 98.47% 99.65% 100.00%
Total Cost 1,099,268 832,349 513,500 265,231 1,083,782 849,164 568,282 55.31%
  QoQ % 32.07% 62.09% 93.60% -75.53% 27.63% 49.43% -
  Horiz. % 193.44% 146.47% 90.36% 46.67% 190.71% 149.43% 100.00%
Net Worth 693,521 680,518 641,507 628,503 606,831 594,238 572,551 13.64%
  QoQ % 1.91% 6.08% 2.07% 3.57% 2.12% 3.79% -
  Horiz. % 121.13% 118.86% 112.04% 109.77% 105.99% 103.79% 100.00%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 48,113 35,976 16,471 8,669 40,874 34,396 22,251 67.29%
  QoQ % 33.73% 118.42% 90.00% -78.79% 18.83% 54.58% -
  Horiz. % 216.22% 161.68% 74.02% 38.96% 183.69% 154.58% 100.00%
Div Payout % 37.84 % 37.26 % 34.61 % 32.40 % 33.56 % 36.97 % 36.85 % 1.78%
  QoQ % 1.56% 7.66% 6.82% -3.46% -9.22% 0.33% -
  Horiz. % 102.69% 101.11% 93.92% 87.92% 91.07% 100.33% 100.00%
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 693,521 680,518 641,507 628,503 606,831 594,238 572,551 13.64%
  QoQ % 1.91% 6.08% 2.07% 3.57% 2.12% 3.79% -
  Horiz. % 121.13% 118.86% 112.04% 109.77% 105.99% 103.79% 100.00%
NOSH 433,451 433,451 433,451 433,451 433,451 433,751 433,751 -0.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.07% 0.00% -
  Horiz. % 99.93% 99.93% 99.93% 99.93% 99.93% 100.00% 100.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 10.37 % 10.40 % 8.48 % 9.16 % 10.10 % 9.87 % 9.60 % 5.28%
  QoQ % -0.29% 22.64% -7.42% -9.31% 2.33% 2.81% -
  Horiz. % 108.02% 108.33% 88.33% 95.42% 105.21% 102.81% 100.00%
ROE 18.34 % 14.19 % 7.42 % 4.26 % 20.07 % 15.66 % 10.55 % 44.63%
  QoQ % 29.25% 91.24% 74.18% -78.77% 28.16% 48.44% -
  Horiz. % 173.84% 134.50% 70.33% 40.38% 190.24% 148.44% 100.00%
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 282.95 214.31 129.45 67.36 278.14 217.22 144.94 56.26%
  QoQ % 32.03% 65.55% 92.18% -75.78% 28.05% 49.87% -
  Horiz. % 195.22% 147.86% 89.31% 46.47% 191.90% 149.87% 100.00%
EPS 29.34 22.27 10.98 6.17 28.10 21.45 13.92 64.47%
  QoQ % 31.75% 102.82% 77.96% -78.04% 31.00% 54.09% -
  Horiz. % 210.78% 159.99% 78.88% 44.32% 201.87% 154.09% 100.00%
DPS 11.10 8.30 3.80 2.00 9.43 7.93 5.13 67.37%
  QoQ % 33.73% 118.42% 90.00% -78.79% 18.92% 54.58% -
  Horiz. % 216.37% 161.79% 74.07% 38.99% 183.82% 154.58% 100.00%
NAPS 1.6000 1.5700 1.4800 1.4500 1.4000 1.3700 1.3200 13.70%
  QoQ % 1.91% 6.08% 2.07% 3.57% 2.19% 3.79% -
  Horiz. % 121.21% 118.94% 112.12% 109.85% 106.06% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 282.63 214.06 129.30 67.29 277.82 217.12 144.87 56.20%
  QoQ % 32.03% 65.55% 92.15% -75.78% 27.96% 49.87% -
  Horiz. % 195.09% 147.76% 89.25% 46.45% 191.77% 149.87% 100.00%
EPS 29.30 22.25 10.97 6.17 28.07 21.44 13.91 64.40%
  QoQ % 31.69% 102.83% 77.80% -78.02% 30.92% 54.13% -
  Horiz. % 210.64% 159.96% 78.86% 44.36% 201.80% 154.13% 100.00%
DPS 11.09 8.29 3.80 2.00 9.42 7.93 5.13 67.27%
  QoQ % 33.78% 118.16% 90.00% -78.77% 18.79% 54.58% -
  Horiz. % 216.18% 161.60% 74.07% 38.99% 183.63% 154.58% 100.00%
NAPS 1.5982 1.5682 1.4783 1.4483 1.3984 1.3694 1.3194 13.65%
  QoQ % 1.91% 6.08% 2.07% 3.57% 2.12% 3.79% -
  Horiz. % 121.13% 118.86% 112.04% 109.77% 105.99% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.3100 2.1100 2.3100 2.1100 1.8800 2.4500 2.5400 -
P/RPS 0.82 0.98 1.78 3.13 0.68 1.13 1.75 -39.70%
  QoQ % -16.33% -44.94% -43.13% 360.29% -39.82% -35.43% -
  Horiz. % 46.86% 56.00% 101.71% 178.86% 38.86% 64.57% 100.00%
P/EPS 7.87 9.47 21.04 34.18 6.69 11.42 18.25 -42.95%
  QoQ % -16.90% -54.99% -38.44% 410.91% -41.42% -37.42% -
  Horiz. % 43.12% 51.89% 115.29% 187.29% 36.66% 62.58% 100.00%
EY 12.70 10.56 4.75 2.93 14.95 8.76 5.48 75.21%
  QoQ % 20.27% 122.32% 62.12% -80.40% 70.66% 59.85% -
  Horiz. % 231.75% 192.70% 86.68% 53.47% 272.81% 159.85% 100.00%
DY 4.81 3.93 1.65 0.95 5.02 3.24 2.02 78.41%
  QoQ % 22.39% 138.18% 73.68% -81.08% 54.94% 60.40% -
  Horiz. % 238.12% 194.55% 81.68% 47.03% 248.51% 160.40% 100.00%
P/NAPS 1.44 1.34 1.56 1.46 1.34 1.79 1.92 -17.47%
  QoQ % 7.46% -14.10% 6.85% 8.96% -25.14% -6.77% -
  Horiz. % 75.00% 69.79% 81.25% 76.04% 69.79% 93.23% 100.00%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/06/21 08/03/21 03/12/20 08/09/20 22/06/20 09/03/20 10/12/19 -
Price 2.3700 2.3400 2.6100 2.1300 2.1100 2.0500 2.5700 -
P/RPS 0.84 1.09 2.02 3.16 0.76 0.94 1.77 -39.19%
  QoQ % -22.94% -46.04% -36.08% 315.79% -19.15% -46.89% -
  Horiz. % 47.46% 61.58% 114.12% 178.53% 42.94% 53.11% 100.00%
P/EPS 8.08 10.51 23.77 34.51 7.51 9.56 18.46 -42.38%
  QoQ % -23.12% -55.78% -31.12% 359.52% -21.44% -48.21% -
  Horiz. % 43.77% 56.93% 128.76% 186.94% 40.68% 51.79% 100.00%
EY 12.38 9.52 4.21 2.90 13.32 10.46 5.42 73.53%
  QoQ % 30.04% 126.13% 45.17% -78.23% 27.34% 92.99% -
  Horiz. % 228.41% 175.65% 77.68% 53.51% 245.76% 192.99% 100.00%
DY 4.68 3.55 1.46 0.94 4.47 3.87 2.00 76.35%
  QoQ % 31.83% 143.15% 55.32% -78.97% 15.50% 93.50% -
  Horiz. % 234.00% 177.50% 73.00% 47.00% 223.50% 193.50% 100.00%
P/NAPS 1.48 1.49 1.76 1.47 1.51 1.50 1.95 -16.81%
  QoQ % -0.67% -15.34% 19.73% -2.65% 0.67% -23.08% -
  Horiz. % 75.90% 76.41% 90.26% 75.38% 77.44% 76.92% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS