[MI] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 77.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 117,932 160,390 172,445 175,542 133,740 173,322 0 -
PBT 27,580 44,530 49,816 46,628 26,776 60,781 0 -
Tax -100 -158 -226 -232 -384 -1,477 0 -
NP 27,480 44,372 49,589 46,396 26,392 59,304 0 -
-
NP to SH 27,480 44,294 49,466 46,246 26,008 59,219 0 -
-
Tax Rate 0.36% 0.35% 0.45% 0.50% 1.43% 2.43% - -
Total Cost 90,452 116,018 122,856 129,146 107,348 114,018 0 -
-
Net Worth 340,000 330,000 335,000 239,194 131,605 60,192 0 -
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 250 199 224 - - - -
Div Payout % - 0.56% 0.40% 0.48% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 340,000 330,000 335,000 239,194 131,605 60,192 0 -
NOSH 500,000 500,000 500,000 500,000 365,572 177,037 0 -
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 23.30% 27.67% 28.76% 26.43% 19.73% 34.22% 0.00% -
ROE 8.08% 13.42% 14.77% 19.33% 19.76% 98.38% 0.00% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.59 32.08 34.49 46.97 36.58 97.90 0.00 -
EPS 5.48 10.15 11.92 12.42 7.20 33.45 0.00 -
DPS 0.00 0.05 0.04 0.06 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.67 0.64 0.36 0.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.10 17.82 19.16 19.50 14.86 19.26 0.00 -
EPS 3.05 4.92 5.50 5.14 2.89 6.58 0.00 -
DPS 0.00 0.03 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.3778 0.3667 0.3722 0.2658 0.1462 0.0669 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 - - - -
Price 2.25 2.24 3.16 1.90 0.00 0.00 0.00 -
P/RPS 9.54 6.98 9.16 4.05 0.00 0.00 0.00 -
P/EPS 40.94 25.29 31.94 15.36 0.00 0.00 0.00 -
EY 2.44 3.95 3.13 6.51 0.00 0.00 0.00 -
DY 0.00 0.02 0.01 0.03 0.00 0.00 0.00 -
P/NAPS 3.31 3.39 4.72 2.97 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 25/02/19 14/11/18 28/08/18 14/06/18 - - -
Price 1.51 2.65 2.35 2.34 0.00 0.00 0.00 -
P/RPS 6.40 8.26 6.81 4.98 0.00 0.00 0.00 -
P/EPS 27.47 29.91 23.75 18.91 0.00 0.00 0.00 -
EY 3.64 3.34 4.21 5.29 0.00 0.00 0.00 -
DY 0.00 0.02 0.02 0.03 0.00 0.00 0.00 -
P/NAPS 2.22 4.02 3.51 3.66 0.00 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment