[MI] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
27-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 176.56%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 54,180 229,004 161,435 97,159 35,243 191,135 122,920 -42.05%
PBT 3,285 55,725 41,031 28,719 10,335 59,537 41,826 -81.63%
Tax 1,052 -2,003 -528 -436 -152 -371 -165 -
NP 4,337 53,722 40,503 28,283 10,183 59,166 41,661 -77.83%
-
NP to SH 3,519 54,017 40,803 28,480 10,298 59,166 41,661 -80.71%
-
Tax Rate -32.02% 3.59% 1.29% 1.52% 1.47% 0.62% 0.39% -
Total Cost 49,843 175,282 120,932 68,876 25,060 131,969 81,259 -27.78%
-
Net Worth 395,379 387,919 395,379 387,919 365,540 381,445 363,540 5.75%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 22,380 22,380 - - 29,917 4,980 -
Div Payout % - 41.43% 54.85% - - 50.56% 11.95% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 395,379 387,919 395,379 387,919 365,540 381,445 363,540 5.75%
NOSH 750,000 750,000 750,000 750,000 750,000 750,000 500,000 31.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.00% 23.46% 25.09% 29.11% 28.89% 30.96% 33.89% -
ROE 0.89% 13.92% 10.32% 7.34% 2.82% 15.51% 11.46% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.26 30.70 21.64 13.02 4.72 25.56 24.68 -55.73%
EPS 0.47 7.20 5.43 3.79 1.37 7.90 8.35 -85.28%
DPS 0.00 3.00 3.00 0.00 0.00 4.00 1.00 -
NAPS 0.53 0.52 0.53 0.52 0.49 0.51 0.73 -19.20%
Adjusted Per Share Value based on latest NOSH - 750,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.02 25.44 17.94 10.80 3.92 21.24 13.66 -42.05%
EPS 0.39 6.00 4.53 3.16 1.14 6.57 4.63 -80.75%
DPS 0.00 2.49 2.49 0.00 0.00 3.32 0.55 -
NAPS 0.4393 0.431 0.4393 0.431 0.4062 0.4238 0.4039 5.75%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.99 3.94 4.20 2.48 1.96 1.91 2.10 -
P/RPS 54.94 12.83 19.41 19.04 41.49 7.47 8.51 246.32%
P/EPS 845.85 54.41 76.79 64.96 141.98 24.14 25.10 941.07%
EY 0.12 1.84 1.30 1.54 0.70 4.14 3.98 -90.29%
DY 0.00 0.76 0.71 0.00 0.00 2.09 0.48 -
P/NAPS 7.53 7.58 7.92 4.77 4.00 3.75 2.88 89.67%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/04/21 19/02/21 23/10/20 27/07/20 18/05/20 20/02/20 21/11/19 -
Price 4.09 4.98 4.68 3.70 2.24 2.31 2.52 -
P/RPS 56.31 16.22 21.63 28.41 47.41 9.04 10.21 211.83%
P/EPS 867.05 68.78 85.56 96.92 162.27 29.20 30.12 837.35%
EY 0.12 1.45 1.17 1.03 0.62 3.42 3.32 -89.04%
DY 0.00 0.60 0.64 0.00 0.00 1.73 0.40 -
P/NAPS 7.72 9.58 8.83 7.12 4.57 4.53 3.45 70.99%

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