Highlights

[MAGNI] QoQ Quarter Result on 2014-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 26-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     -42.78%    YoY -     16.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 200,376 162,036 177,240 162,441 187,072 150,765 150,995 20.70%
  QoQ % 23.66% -8.58% 9.11% -13.17% 24.08% -0.15% -
  Horiz. % 132.70% 107.31% 117.38% 107.58% 123.89% 99.85% 100.00%
PBT 23,090 10,822 13,449 10,705 19,860 12,653 12,194 52.88%
  QoQ % 113.36% -19.53% 25.63% -46.10% 56.96% 3.76% -
  Horiz. % 189.36% 88.75% 110.29% 87.79% 162.87% 103.76% 100.00%
Tax -5,597 -2,819 -3,365 -2,212 -5,019 -3,176 -3,054 49.59%
  QoQ % -98.55% 16.23% -52.12% 55.93% -58.03% -3.99% -
  Horiz. % 183.27% 92.31% 110.18% 72.43% 164.34% 103.99% 100.00%
NP 17,493 8,003 10,084 8,493 14,841 9,477 9,140 53.97%
  QoQ % 118.58% -20.64% 18.73% -42.77% 56.60% 3.69% -
  Horiz. % 191.39% 87.56% 110.33% 92.92% 162.37% 103.69% 100.00%
NP to SH 17,492 8,002 10,084 8,492 14,842 9,477 9,139 53.97%
  QoQ % 118.60% -20.65% 18.75% -42.78% 56.61% 3.70% -
  Horiz. % 191.40% 87.56% 110.34% 92.92% 162.40% 103.70% 100.00%
Tax Rate 24.24 % 26.05 % 25.02 % 20.66 % 25.27 % 25.10 % 25.05 % -2.16%
  QoQ % -6.95% 4.12% 21.10% -18.24% 0.68% 0.20% -
  Horiz. % 96.77% 103.99% 99.88% 82.48% 100.88% 100.20% 100.00%
Total Cost 182,883 154,033 167,156 153,948 172,231 141,288 141,855 18.40%
  QoQ % 18.73% -7.85% 8.58% -10.62% 21.90% -0.40% -
  Horiz. % 128.92% 108.58% 117.84% 108.52% 121.41% 99.60% 100.00%
Net Worth 261,511 243,963 245,052 235,346 232,177 216,864 215,992 13.56%
  QoQ % 7.19% -0.44% 4.12% 1.36% 7.06% 0.40% -
  Horiz. % 121.07% 112.95% 113.45% 108.96% 107.49% 100.40% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 5,425 - - 8,676 5,424 - - -
  QoQ % 0.00% 0.00% 0.00% 59.94% 0.00% 0.00% -
  Horiz. % 100.02% 0.00% 0.00% 159.94% 100.00% - -
Div Payout % 31.02 % - % - % 102.17 % 36.55 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 179.53% 0.00% 0.00% -
  Horiz. % 84.87% 0.00% 0.00% 279.53% 100.00% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 261,511 243,963 245,052 235,346 232,177 216,864 215,992 13.56%
  QoQ % 7.19% -0.44% 4.12% 1.36% 7.06% 0.40% -
  Horiz. % 121.07% 112.95% 113.45% 108.96% 107.49% 100.40% 100.00%
NOSH 108,511 108,428 108,430 108,454 108,494 108,432 108,539 -0.02%
  QoQ % 0.08% -0.00% -0.02% -0.04% 0.06% -0.10% -
  Horiz. % 99.97% 99.90% 99.90% 99.92% 99.96% 99.90% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 8.73 % 4.94 % 5.69 % 5.23 % 7.93 % 6.29 % 6.05 % 27.61%
  QoQ % 76.72% -13.18% 8.80% -34.05% 26.07% 3.97% -
  Horiz. % 144.30% 81.65% 94.05% 86.45% 131.07% 103.97% 100.00%
ROE 6.69 % 3.28 % 4.12 % 3.61 % 6.39 % 4.37 % 4.23 % 35.63%
  QoQ % 103.96% -20.39% 14.13% -43.51% 46.22% 3.31% -
  Horiz. % 158.16% 77.54% 97.40% 85.34% 151.06% 103.31% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 184.66 149.44 163.46 149.78 172.43 139.04 139.12 20.72%
  QoQ % 23.57% -8.58% 9.13% -13.14% 24.01% -0.06% -
  Horiz. % 132.73% 107.42% 117.50% 107.66% 123.94% 99.94% 100.00%
EPS 16.12 7.38 9.30 7.83 13.68 8.74 8.42 54.00%
  QoQ % 118.43% -20.65% 18.77% -42.76% 56.52% 3.80% -
  Horiz. % 191.45% 87.65% 110.45% 92.99% 162.47% 103.80% 100.00%
DPS 5.00 0.00 0.00 8.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 60.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 160.00% 100.00% - -
NAPS 2.4100 2.2500 2.2600 2.1700 2.1400 2.0000 1.9900 13.58%
  QoQ % 7.11% -0.44% 4.15% 1.40% 7.00% 0.50% -
  Horiz. % 121.11% 113.07% 113.57% 109.05% 107.54% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 46.17 37.34 40.84 37.43 43.11 34.74 34.80 20.68%
  QoQ % 23.65% -8.57% 9.11% -13.18% 24.09% -0.17% -
  Horiz. % 132.67% 107.30% 117.36% 107.56% 123.88% 99.83% 100.00%
EPS 4.03 1.84 2.32 1.96 3.42 2.18 2.11 53.76%
  QoQ % 119.02% -20.69% 18.37% -42.69% 56.88% 3.32% -
  Horiz. % 191.00% 87.20% 109.95% 92.89% 162.09% 103.32% 100.00%
DPS 1.25 0.00 0.00 2.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 60.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 160.00% 100.00% - -
NAPS 0.6026 0.5622 0.5647 0.5423 0.5350 0.4997 0.4977 13.56%
  QoQ % 7.19% -0.44% 4.13% 1.36% 7.06% 0.40% -
  Horiz. % 121.08% 112.96% 113.46% 108.96% 107.49% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.8200 2.9400 3.1600 2.6900 2.1900 2.3000 2.0400 -
P/RPS 1.53 1.97 1.93 1.80 1.27 1.65 1.47 2.70%
  QoQ % -22.34% 2.07% 7.22% 41.73% -23.03% 12.24% -
  Horiz. % 104.08% 134.01% 131.29% 122.45% 86.39% 112.24% 100.00%
P/EPS 17.49 39.84 33.98 34.36 16.01 26.32 24.23 -19.48%
  QoQ % -56.10% 17.25% -1.11% 114.62% -39.17% 8.63% -
  Horiz. % 72.18% 164.42% 140.24% 141.81% 66.08% 108.63% 100.00%
EY 5.72 2.51 2.94 2.91 6.25 3.80 4.13 24.18%
  QoQ % 127.89% -14.63% 1.03% -53.44% 64.47% -7.99% -
  Horiz. % 138.50% 60.77% 71.19% 70.46% 151.33% 92.01% 100.00%
DY 1.77 0.00 0.00 2.97 2.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 30.26% 0.00% 0.00% -
  Horiz. % 77.63% 0.00% 0.00% 130.26% 100.00% - -
P/NAPS 1.17 1.31 1.40 1.24 1.02 1.15 1.03 8.84%
  QoQ % -10.69% -6.43% 12.90% 21.57% -11.30% 11.65% -
  Horiz. % 113.59% 127.18% 135.92% 120.39% 99.03% 111.65% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 16/03/15 03/12/14 12/09/14 26/06/14 26/03/14 09/12/13 17/09/13 -
Price 2.9100 2.7600 3.0500 3.0100 2.3800 2.4600 2.0400 -
P/RPS 1.58 1.85 1.87 2.01 1.38 1.77 1.47 4.91%
  QoQ % -14.59% -1.07% -6.97% 45.65% -22.03% 20.41% -
  Horiz. % 107.48% 125.85% 127.21% 136.73% 93.88% 120.41% 100.00%
P/EPS 18.05 37.40 32.80 38.44 17.40 28.15 24.23 -17.78%
  QoQ % -51.74% 14.02% -14.67% 120.92% -38.19% 16.18% -
  Horiz. % 74.49% 154.35% 135.37% 158.65% 71.81% 116.18% 100.00%
EY 5.54 2.67 3.05 2.60 5.75 3.55 4.13 21.56%
  QoQ % 107.49% -12.46% 17.31% -54.78% 61.97% -14.04% -
  Horiz. % 134.14% 64.65% 73.85% 62.95% 139.23% 85.96% 100.00%
DY 1.72 0.00 0.00 2.66 2.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 26.67% 0.00% 0.00% -
  Horiz. % 81.90% 0.00% 0.00% 126.67% 100.00% - -
P/NAPS 1.21 1.23 1.35 1.39 1.11 1.23 1.03 11.30%
  QoQ % -1.63% -8.89% -2.88% 25.23% -9.76% 19.42% -
  Horiz. % 117.48% 119.42% 131.07% 134.95% 107.77% 119.42% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
6. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
7. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers