Highlights

[MAGNI] QoQ Quarter Result on 2015-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 23-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     -4.95%    YoY -     95.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 268,921 197,342 193,818 176,728 200,376 162,036 177,240 31.94%
  QoQ % 36.27% 1.82% 9.67% -11.80% 23.66% -8.58% -
  Horiz. % 151.73% 111.34% 109.35% 99.71% 113.05% 91.42% 100.00%
PBT 34,151 28,675 20,482 22,045 23,090 10,822 13,449 85.81%
  QoQ % 19.10% 40.00% -7.09% -4.53% 113.36% -19.53% -
  Horiz. % 253.93% 213.21% 152.29% 163.92% 171.69% 80.47% 100.00%
Tax -8,085 -7,044 -4,909 -5,421 -5,597 -2,819 -3,365 79.10%
  QoQ % -14.78% -43.49% 9.44% 3.14% -98.55% 16.23% -
  Horiz. % 240.27% 209.33% 145.88% 161.10% 166.33% 83.77% 100.00%
NP 26,066 21,631 15,573 16,624 17,493 8,003 10,084 88.02%
  QoQ % 20.50% 38.90% -6.32% -4.97% 118.58% -20.64% -
  Horiz. % 258.49% 214.51% 154.43% 164.86% 173.47% 79.36% 100.00%
NP to SH 26,066 21,631 15,573 16,626 17,492 8,002 10,084 88.02%
  QoQ % 20.50% 38.90% -6.33% -4.95% 118.60% -20.65% -
  Horiz. % 258.49% 214.51% 154.43% 164.88% 173.46% 79.35% 100.00%
Tax Rate 23.67 % 24.56 % 23.97 % 24.59 % 24.24 % 26.05 % 25.02 % -3.62%
  QoQ % -3.62% 2.46% -2.52% 1.44% -6.95% 4.12% -
  Horiz. % 94.60% 98.16% 95.80% 98.28% 96.88% 104.12% 100.00%
Total Cost 242,855 175,711 178,245 160,104 182,883 154,033 167,156 28.19%
  QoQ % 38.21% -1.42% 11.33% -12.46% 18.73% -7.85% -
  Horiz. % 145.29% 105.12% 106.63% 95.78% 109.41% 92.15% 100.00%
Net Worth 312,401 299,406 288,670 216,994 261,511 243,963 245,052 17.52%
  QoQ % 4.34% 3.72% 33.03% -17.02% 7.19% -0.44% -
  Horiz. % 127.48% 122.18% 117.80% 88.55% 106.72% 99.56% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 8,135 8,678 - 7,236 5,425 - - -
  QoQ % -6.26% 0.00% 0.00% 33.38% 0.00% 0.00% -
  Horiz. % 149.95% 159.95% 0.00% 133.38% 100.00% - -
Div Payout % 31.21 % 40.12 % - % 43.53 % 31.02 % - % - % -
  QoQ % -22.21% 0.00% 0.00% 40.33% 0.00% 0.00% -
  Horiz. % 100.61% 129.34% 0.00% 140.33% 100.00% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 312,401 299,406 288,670 216,994 261,511 243,963 245,052 17.52%
  QoQ % 4.34% 3.72% 33.03% -17.02% 7.19% -0.44% -
  Horiz. % 127.48% 122.18% 117.80% 88.55% 106.72% 99.56% 100.00%
NOSH 162,709 108,480 108,522 108,497 108,511 108,428 108,430 30.97%
  QoQ % 49.99% -0.04% 0.02% -0.01% 0.08% -0.00% -
  Horiz. % 150.06% 100.05% 100.09% 100.06% 100.07% 100.00% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 9.69 % 10.96 % 8.03 % 9.41 % 8.73 % 4.94 % 5.69 % 42.47%
  QoQ % -11.59% 36.49% -14.67% 7.79% 76.72% -13.18% -
  Horiz. % 170.30% 192.62% 141.12% 165.38% 153.43% 86.82% 100.00%
ROE 8.34 % 7.22 % 5.39 % 7.66 % 6.69 % 3.28 % 4.12 % 59.82%
  QoQ % 15.51% 33.95% -29.63% 14.50% 103.96% -20.39% -
  Horiz. % 202.43% 175.24% 130.83% 185.92% 162.38% 79.61% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 165.28 181.91 178.60 162.89 184.66 149.44 163.46 0.74%
  QoQ % -9.14% 1.85% 9.64% -11.79% 23.57% -8.58% -
  Horiz. % 101.11% 111.29% 109.26% 99.65% 112.97% 91.42% 100.00%
EPS 16.02 19.94 14.35 10.22 16.12 7.38 9.30 43.56%
  QoQ % -19.66% 38.95% 40.41% -36.60% 118.43% -20.65% -
  Horiz. % 172.26% 214.41% 154.30% 109.89% 173.33% 79.35% 100.00%
DPS 5.00 8.00 0.00 6.67 5.00 0.00 0.00 -
  QoQ % -37.50% 0.00% 0.00% 33.40% 0.00% 0.00% -
  Horiz. % 100.00% 160.00% 0.00% 133.40% 100.00% - -
NAPS 1.9200 2.7600 2.6600 2.0000 2.4100 2.2500 2.2600 -10.27%
  QoQ % -30.43% 3.76% 33.00% -17.01% 7.11% -0.44% -
  Horiz. % 84.96% 122.12% 117.70% 88.50% 106.64% 99.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 61.97 45.48 44.66 40.73 46.17 37.34 40.84 31.95%
  QoQ % 36.26% 1.84% 9.65% -11.78% 23.65% -8.57% -
  Horiz. % 151.74% 111.36% 109.35% 99.73% 113.05% 91.43% 100.00%
EPS 6.01 4.98 3.59 3.83 4.03 1.84 2.32 88.29%
  QoQ % 20.68% 38.72% -6.27% -4.96% 119.02% -20.69% -
  Horiz. % 259.05% 214.66% 154.74% 165.09% 173.71% 79.31% 100.00%
DPS 1.87 2.00 0.00 1.67 1.25 0.00 0.00 -
  QoQ % -6.50% 0.00% 0.00% 33.60% 0.00% 0.00% -
  Horiz. % 149.60% 160.00% 0.00% 133.60% 100.00% - -
NAPS 0.7199 0.6900 0.6652 0.5000 0.6026 0.5622 0.5647 17.52%
  QoQ % 4.33% 3.73% 33.04% -17.03% 7.19% -0.44% -
  Horiz. % 127.48% 122.19% 117.80% 88.54% 106.71% 99.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 4.1700 5.8000 4.3400 3.1700 2.8200 2.9400 3.1600 -
P/RPS 2.52 3.19 2.43 1.95 1.53 1.97 1.93 19.40%
  QoQ % -21.00% 31.28% 24.62% 27.45% -22.34% 2.07% -
  Horiz. % 130.57% 165.28% 125.91% 101.04% 79.27% 102.07% 100.00%
P/EPS 26.03 29.09 30.24 20.69 17.49 39.84 33.98 -16.24%
  QoQ % -10.52% -3.80% 46.16% 18.30% -56.10% 17.25% -
  Horiz. % 76.60% 85.61% 88.99% 60.89% 51.47% 117.25% 100.00%
EY 3.84 3.44 3.31 4.83 5.72 2.51 2.94 19.43%
  QoQ % 11.63% 3.93% -31.47% -15.56% 127.89% -14.63% -
  Horiz. % 130.61% 117.01% 112.59% 164.29% 194.56% 85.37% 100.00%
DY 1.20 1.38 0.00 2.10 1.77 0.00 0.00 -
  QoQ % -13.04% 0.00% 0.00% 18.64% 0.00% 0.00% -
  Horiz. % 67.80% 77.97% 0.00% 118.64% 100.00% - -
P/NAPS 2.17 2.10 1.63 1.59 1.17 1.31 1.40 33.83%
  QoQ % 3.33% 28.83% 2.52% 35.90% -10.69% -6.43% -
  Horiz. % 155.00% 150.00% 116.43% 113.57% 83.57% 93.57% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 18/03/16 22/12/15 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 -
Price 4.4800 4.1800 4.3900 3.6000 2.9100 2.7600 3.0500 -
P/RPS 2.71 2.30 2.46 2.21 1.58 1.85 1.87 27.97%
  QoQ % 17.83% -6.50% 11.31% 39.87% -14.59% -1.07% -
  Horiz. % 144.92% 122.99% 131.55% 118.18% 84.49% 98.93% 100.00%
P/EPS 27.97 20.96 30.59 23.49 18.05 37.40 32.80 -10.05%
  QoQ % 33.44% -31.48% 30.23% 30.14% -51.74% 14.02% -
  Horiz. % 85.27% 63.90% 93.26% 71.62% 55.03% 114.02% 100.00%
EY 3.58 4.77 3.27 4.26 5.54 2.67 3.05 11.24%
  QoQ % -24.95% 45.87% -23.24% -23.10% 107.49% -12.46% -
  Horiz. % 117.38% 156.39% 107.21% 139.67% 181.64% 87.54% 100.00%
DY 1.12 1.91 0.00 1.85 1.72 0.00 0.00 -
  QoQ % -41.36% 0.00% 0.00% 7.56% 0.00% 0.00% -
  Horiz. % 65.12% 111.05% 0.00% 107.56% 100.00% - -
P/NAPS 2.33 1.51 1.65 1.80 1.21 1.23 1.35 43.74%
  QoQ % 54.30% -8.48% -8.33% 48.76% -1.63% -8.89% -
  Horiz. % 172.59% 111.85% 122.22% 133.33% 89.63% 91.11% 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.
 


 

62  51  313  1842 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.310.00 
 MESTRON 0.135+0.015 
 ARMADA 0.410.00 
 SAPNRG 0.270.00 
 ALAM 0.09-0.005 
 GPACKET 0.76+0.01 
 BARAKAH 0.030.00 
 MTAG 0.485+0.01 
 ISTONE 0.2450.00 
 PERDANA 0.39+0.01 
Partners & Brokers