[MI] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 60.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 75,617 29,483 160,390 129,334 87,771 33,435 173,322 -42.56%
PBT 24,279 6,895 44,530 37,362 23,314 6,694 60,781 -45.85%
Tax -33 -25 -158 -170 -116 -96 -1,477 -92.12%
NP 24,246 6,870 44,372 37,192 23,198 6,598 59,304 -45.00%
-
NP to SH 24,246 6,870 44,294 37,100 23,123 6,502 59,219 -44.95%
-
Tax Rate 0.14% 0.36% 0.35% 0.46% 0.50% 1.43% 2.43% -
Total Cost 51,371 22,613 116,018 92,142 64,573 26,837 114,018 -41.31%
-
Net Worth 344,999 340,000 330,000 335,000 239,194 131,605 60,192 221.29%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,000 - 250 149 112 - - -
Div Payout % 20.62% - 0.56% 0.40% 0.48% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 344,999 340,000 330,000 335,000 239,194 131,605 60,192 221.29%
NOSH 500,000 500,000 500,000 500,000 500,000 365,572 177,037 100.18%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 32.06% 23.30% 27.67% 28.76% 26.43% 19.73% 34.22% -
ROE 7.03% 2.02% 13.42% 11.07% 9.67% 4.94% 98.38% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.12 5.90 32.08 25.87 23.48 9.15 97.90 -71.31%
EPS 4.85 1.37 10.15 8.94 6.21 1.80 33.45 -72.49%
DPS 1.00 0.00 0.05 0.03 0.03 0.00 0.00 -
NAPS 0.69 0.68 0.66 0.67 0.64 0.36 0.34 60.50%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.40 3.28 17.82 14.37 9.75 3.72 19.26 -42.57%
EPS 2.69 0.76 4.92 4.12 2.57 0.72 6.58 -45.00%
DPS 0.56 0.00 0.03 0.02 0.01 0.00 0.00 -
NAPS 0.3833 0.3778 0.3667 0.3722 0.2658 0.1462 0.0669 221.21%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 - - -
Price 1.67 2.25 2.24 3.16 1.90 0.00 0.00 -
P/RPS 11.04 38.16 6.98 12.22 8.09 0.00 0.00 -
P/EPS 34.44 163.76 25.29 42.59 30.71 0.00 0.00 -
EY 2.90 0.61 3.95 2.35 3.26 0.00 0.00 -
DY 0.60 0.00 0.02 0.01 0.02 0.00 0.00 -
P/NAPS 2.42 3.31 3.39 4.72 2.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 23/05/19 25/02/19 14/11/18 28/08/18 14/06/18 - -
Price 1.66 1.51 2.65 2.35 2.34 0.00 0.00 -
P/RPS 10.98 25.61 8.26 9.09 9.96 0.00 0.00 -
P/EPS 34.23 109.90 29.91 31.67 37.82 0.00 0.00 -
EY 2.92 0.91 3.34 3.16 2.64 0.00 0.00 -
DY 0.60 0.00 0.02 0.01 0.01 0.00 0.00 -
P/NAPS 2.41 2.22 4.02 3.51 3.66 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