Magni-Tech Industries Berhad (KLSE:MAGNI)

KLSE:MAGNI Income Statement

Financials in millions MYR. Fiscal year is May - April.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan 31, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021	Apr 30, 2020
Revenue	1,496	1,341	1,212	988.97	1,226	1,206
Revenue Growth (YoY)	19.61%	10.62%	22.59%	-19.36%	1.73%	12.35%
Cost of Revenue	1,260	1,128	1,039	835.25	1,014	997.38
Gross Profit	235.72	213.05	172.96	153.73	212.72	208.21
Selling, General & Admin	72.14	72.14	67.46	65.86	64.57	66.43
Operating Expenses	72.61	72.15	67.46	65.86	64.57	66.43
Operating Income	163.11	140.9	105.5	87.87	148.15	141.78
Interest & Investment Income	25.56	19.35	13.6	8.66	9.46	10.35
Earnings From Equity Investments	0.11	-0.09	-	-	-	-
Currency Exchange Gain (Loss)	2	7.3	0.58	4.12	0.58	4.99
Other Non Operating Income (Expenses)	0.26	0.26	0.24	-0.21	-0.33	-0.34
EBT Excluding Unusual Items	191.02	167.72	119.93	100.44	157.87	156.78
Gain (Loss) on Sale of Investments	-	-	-	0.28	0	0.48
Gain (Loss) on Sale of Assets	-	-	0.2	16.98	7.42	0.06
Asset Writedown	-	-	0.04	-	-	-
Other Unusual Items	-	-	-	-3.94	-	-
Pretax Income	191.93	168.62	125.5	117.01	165.31	157.32
Income Tax Expense	46.92	40.21	30.13	25.32	38.13	35.51
Earnings From Continuing Operations	145.01	128.41	95.37	91.69	127.19	121.81
Minority Interest in Earnings	-0	0	0	0	-0.02	0
Net Income	145.01	128.41	95.37	91.69	127.17	121.81
Net Income to Common	145.01	128.41	95.37	91.69	127.17	121.81
Net Income Growth	21.11%	34.64%	4.01%	-27.90%	4.40%	18.69%
Shares Outstanding (Basic)	433	433	433	433	434	434
Shares Outstanding (Diluted)	433	433	433	433	434	434
Shares Change (YoY)	-	-	-	-0.13%	0.07%	-0.04%
EPS (Basic)	0.33	0.30	0.22	0.21	0.29	0.28
EPS (Diluted)	0.33	0.30	0.22	0.21	0.29	0.28
EPS Growth	21.12%	34.64%	4.01%	-27.80%	4.33%	18.73%
Free Cash Flow	90.94	142.42	48.84	56.51	89.78	93.94
Free Cash Flow Per Share	0.21	0.33	0.11	0.13	0.21	0.22
Dividend Per Share	0.151	0.118	0.090	0.065	0.101	0.094
Dividend Growth	37.27%	31.11%	38.46%	-35.64%	7.16%	19.61%
Gross Margin	15.76%	15.89%	14.27%	15.54%	17.34%	17.27%
Operating Margin	10.90%	10.51%	8.70%	8.88%	12.08%	11.76%
Profit Margin	9.69%	9.57%	7.87%	9.27%	10.37%	10.10%
Free Cash Flow Margin	6.08%	10.62%	4.03%	5.71%	7.32%	7.79%
EBITDA	169.11	146.7	111.14	93.46	154.26	148.2
EBITDA Margin	11.30%	10.94%	9.17%	9.45%	12.58%	12.29%
D&A For EBITDA	6	5.8	5.64	5.59	6.11	6.42
EBIT	163.11	140.9	105.5	87.87	148.15	141.78
EBIT Margin	10.90%	10.51%	8.70%	8.88%	12.08%	11.76%
Effective Tax Rate	24.45%	23.85%	24.01%	21.64%	23.06%	22.57%

Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.