[MAGNI] QoQ Quarter Result on 2020-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 269,104 291,987 263,384 313,546 301,330 327,329 234,616 9.53% QoQ % -7.84% 10.86% -16.00% 4.05% -7.94% 39.52% - Horiz. % 114.70% 124.45% 112.26% 133.64% 128.44% 139.52% 100.00%
PBT 27,107 35,195 36,737 42,250 38,141 40,193 26,769 0.84% QoQ % -22.98% -4.20% -13.05% 10.77% -5.11% 50.15% - Horiz. % 101.26% 131.48% 137.24% 157.83% 142.48% 150.15% 100.00%
Tax -6,272 -8,439 -7,971 -9,586 -8,271 -9,686 -4,986 16.45% QoQ % 25.68% -5.87% 16.85% -15.90% 14.61% -94.26% - Horiz. % 125.79% 169.25% 159.87% 192.26% 165.88% 194.26% 100.00%
NP 20,835 26,756 28,766 32,664 29,870 30,507 21,783 -2.91% QoQ % -22.13% -6.99% -11.93% 9.35% -2.09% 40.05% - Horiz. % 95.65% 122.83% 132.06% 149.95% 137.13% 140.05% 100.00%
NP to SH 20,835 26,756 28,766 32,664 29,870 30,507 21,784 -2.91% QoQ % -22.13% -6.99% -11.93% 9.35% -2.09% 40.04% - Horiz. % 95.64% 122.82% 132.05% 149.94% 137.12% 140.04% 100.00%
Tax Rate 23.14 % 23.98 % 21.70 % 22.69 % 21.69 % 24.10 % 18.63 % 15.47% QoQ % -3.50% 10.51% -4.36% 4.61% -10.00% 29.36% - Horiz. % 124.21% 128.72% 116.48% 121.79% 116.43% 129.36% 100.00%
Total Cost 248,269 265,231 234,618 280,882 271,460 296,822 212,833 10.76% QoQ % -6.40% 13.05% -16.47% 3.47% -8.54% 39.46% - Horiz. % 116.65% 124.62% 110.24% 131.97% 127.55% 139.46% 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 7,802 8,669 6,501 12,145 10,843 11,385 8,136 -2.75% QoQ % -10.00% 33.33% -46.47% 12.00% -4.76% 39.94% - Horiz. % 95.89% 106.54% 79.91% 149.26% 133.27% 139.94% 100.00%
Div Payout % 37.45 % 32.40 % 22.60 % 37.18 % 36.30 % 37.32 % 37.35 % 0.18% QoQ % 15.59% 43.36% -39.21% 2.42% -2.73% -0.08% - Horiz. % 100.27% 86.75% 60.51% 99.54% 97.19% 99.92% 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 7.74 % 9.16 % 10.92 % 10.42 % 9.91 % 9.32 % 9.28 % -11.35% QoQ % -15.50% -16.12% 4.80% 5.15% 6.33% 0.43% - Horiz. % 83.41% 98.71% 117.67% 112.28% 106.79% 100.43% 100.00%
ROE 3.25 % 4.26 % 4.74 % 5.50 % 5.22 % 5.45 % 4.12 % -14.56% QoQ % -23.71% -10.13% -13.82% 5.36% -4.22% 32.28% - Horiz. % 78.88% 103.40% 115.05% 133.50% 126.70% 132.28% 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 62.08 67.36 60.76 72.29 69.47 201.24 144.17 -42.83% QoQ % -7.84% 10.86% -15.95% 4.06% -65.48% 39.59% - Horiz. % 43.06% 46.72% 42.14% 50.14% 48.19% 139.59% 100.00%
EPS 4.81 6.17 6.64 7.53 6.89 18.76 13.39 -49.31% QoQ % -22.04% -7.08% -11.82% 9.29% -63.27% 40.10% - Horiz. % 35.92% 46.08% 49.59% 56.24% 51.46% 140.10% 100.00%
DPS 1.80 2.00 1.50 2.80 2.50 7.00 5.00 -49.24% QoQ % -10.00% 33.33% -46.43% 12.00% -64.29% 40.00% - Horiz. % 36.00% 40.00% 30.00% 56.00% 50.00% 140.00% 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 62.01 67.29 60.69 72.25 69.44 75.43 54.07 9.52% QoQ % -7.85% 10.87% -16.00% 4.05% -7.94% 39.50% - Horiz. % 114.68% 124.45% 112.24% 133.62% 128.43% 139.50% 100.00%
EPS 4.80 6.17 6.63 7.53 6.88 7.03 5.02 -2.93% QoQ % -22.20% -6.94% -11.95% 9.45% -2.13% 40.04% - Horiz. % 95.62% 122.91% 132.07% 150.00% 137.05% 140.04% 100.00%
DPS 1.80 2.00 1.50 2.80 2.50 2.62 1.88 -2.84% QoQ % -10.00% 33.33% -46.43% 12.00% -4.58% 39.36% - Horiz. % 95.74% 106.38% 79.79% 148.94% 132.98% 139.36% 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 3.72 3.13 3.09 3.39 3.66 2.41 3.23 9.83% QoQ % 18.85% 1.29% -8.85% -7.38% 51.87% -25.39% - Horiz. % 115.17% 96.90% 95.67% 104.95% 113.31% 74.61% 100.00%
P/EPS 48.06 34.18 28.33 32.53 36.88 25.86 34.74 24.03% QoQ % 40.61% 20.65% -12.91% -11.80% 42.61% -25.56% - Horiz. % 138.34% 98.39% 81.55% 93.64% 106.16% 74.44% 100.00%
EY 2.08 2.93 3.53 3.07 2.71 3.87 2.88 -19.42% QoQ % -29.01% -17.00% 14.98% 13.28% -29.97% 34.37% - Horiz. % 72.22% 101.74% 122.57% 106.60% 94.10% 134.37% 100.00%
DY 0.78 0.95 0.80 1.14 0.98 1.44 1.08 -19.42% QoQ % -17.89% 18.75% -29.82% 16.33% -31.94% 33.33% - Horiz. % 72.22% 87.96% 74.07% 105.56% 90.74% 133.33% 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 4.20 3.16 3.47 2.84 3.70 2.87 3.54 12.01% QoQ % 32.91% -8.93% 22.18% -23.24% 28.92% -18.93% - Horiz. % 118.64% 89.27% 98.02% 80.23% 104.52% 81.07% 100.00%
P/EPS 54.30 34.51 31.79 27.22 37.32 30.82 38.10 26.51% QoQ % 57.35% 8.56% 16.79% -27.06% 21.09% -19.11% - Horiz. % 142.52% 90.58% 83.44% 71.44% 97.95% 80.89% 100.00%
EY 1.84 2.90 3.15 3.67 2.68 3.24 2.62 -20.91% QoQ % -36.55% -7.94% -14.17% 36.94% -17.28% 23.66% - Horiz. % 70.23% 110.69% 120.23% 140.08% 102.29% 123.66% 100.00%
DY 0.69 0.94 0.71 1.37 0.97 1.21 0.98 -20.77% QoQ % -26.60% 32.39% -48.18% 41.24% -19.83% 23.47% - Horiz. % 70.41% 95.92% 72.45% 139.80% 98.98% 123.47% 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
MGOtrResults 31 July 2020.pdf 
