[MI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 32.38%
YoY- -8.7%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 285,438 171,471 54,180 229,004 161,435 97,159 35,243 302.78%
PBT 50,297 29,730 3,285 55,725 41,031 28,719 10,335 186.90%
Tax -2,888 -670 1,052 -2,003 -528 -436 -152 610.76%
NP 47,409 29,060 4,337 53,722 40,503 28,283 10,183 178.55%
-
NP to SH 48,579 29,624 3,519 54,017 40,803 28,480 10,298 181.00%
-
Tax Rate 5.74% 2.25% -32.02% 3.59% 1.29% 1.52% 1.47% -
Total Cost 238,029 142,411 49,843 175,282 120,932 68,876 25,060 347.88%
-
Net Worth 979,992 694,349 395,379 387,919 395,379 387,919 365,540 92.86%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 22,380 22,380 - - -
Div Payout % - - - 41.43% 54.85% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 979,992 694,349 395,379 387,919 395,379 387,919 365,540 92.86%
NOSH 900,000 824,250 750,000 750,000 750,000 750,000 750,000 12.91%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.61% 16.95% 8.00% 23.46% 25.09% 29.11% 28.89% -
ROE 4.96% 4.27% 0.89% 13.92% 10.32% 7.34% 2.82% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.79 21.98 7.26 30.70 21.64 13.02 4.72 271.00%
EPS 6.06 3.82 0.47 7.20 5.43 3.79 1.37 169.22%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.16 0.89 0.53 0.52 0.53 0.52 0.49 77.53%
Adjusted Per Share Value based on latest NOSH - 750,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.72 19.05 6.02 25.44 17.94 10.80 3.92 302.54%
EPS 5.40 3.29 0.39 6.00 4.53 3.16 1.14 181.78%
DPS 0.00 0.00 0.00 2.49 2.49 0.00 0.00 -
NAPS 1.0889 0.7715 0.4393 0.431 0.4393 0.431 0.4062 92.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.75 3.47 3.99 3.94 4.20 2.48 1.96 -
P/RPS 11.10 15.79 54.94 12.83 19.41 19.04 41.49 -58.44%
P/EPS 65.21 91.38 845.85 54.41 76.79 64.96 141.98 -40.44%
EY 1.53 1.09 0.12 1.84 1.30 1.54 0.70 68.34%
DY 0.00 0.00 0.00 0.76 0.71 0.00 0.00 -
P/NAPS 3.23 3.90 7.53 7.58 7.92 4.77 4.00 -13.27%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/10/21 30/07/21 28/04/21 19/02/21 23/10/20 27/07/20 18/05/20 -
Price 3.84 3.89 4.09 4.98 4.68 3.70 2.24 -
P/RPS 11.37 17.70 56.31 16.22 21.63 28.41 47.41 -61.36%
P/EPS 66.78 102.45 867.05 68.78 85.56 96.92 162.27 -44.64%
EY 1.50 0.98 0.12 1.45 1.17 1.03 0.62 80.12%
DY 0.00 0.00 0.00 0.60 0.64 0.00 0.00 -
P/NAPS 3.31 4.37 7.72 9.58 8.83 7.12 4.57 -19.33%

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