[MI] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 0.52%
YoY- 143.33%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 64,276 61,916 35,243 68,215 47,303 46,134 29,483 67.89%
PBT 12,312 18,384 10,335 17,711 17,547 17,384 6,895 47.02%
Tax -92 -284 -152 -206 -132 -8 -25 137.79%
NP 12,220 18,100 10,183 17,505 17,415 17,376 6,870 46.65%
-
NP to SH 12,323 18,182 10,298 17,505 17,415 17,376 6,870 47.47%
-
Tax Rate 0.75% 1.54% 1.47% 1.16% 0.75% 0.05% 0.36% -
Total Cost 52,056 43,816 25,060 50,710 29,888 28,758 22,613 74.07%
-
Net Worth 395,379 387,919 365,540 381,445 363,540 344,999 340,000 10.55%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 22,437 - - - -
Div Payout % - - - 128.18% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 395,379 387,919 365,540 381,445 363,540 344,999 340,000 10.55%
NOSH 750,000 750,000 750,000 750,000 500,000 500,000 500,000 30.94%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 19.01% 29.23% 28.89% 25.66% 36.82% 37.66% 23.30% -
ROE 3.12% 4.69% 2.82% 4.59% 4.79% 5.04% 2.02% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.62 8.30 4.72 9.12 9.50 9.23 5.90 28.66%
EPS 1.64 2.43 1.37 2.34 3.50 3.48 1.37 12.70%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.49 0.51 0.73 0.69 0.68 -15.26%
Adjusted Per Share Value based on latest NOSH - 750,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.14 6.88 3.92 7.58 5.26 5.13 3.28 67.72%
EPS 1.37 2.02 1.14 1.94 1.94 1.93 0.76 47.95%
DPS 0.00 0.00 0.00 2.49 0.00 0.00 0.00 -
NAPS 0.4393 0.431 0.4062 0.4238 0.4039 0.3833 0.3778 10.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 4.20 2.48 1.96 1.91 2.10 1.67 2.25 -
P/RPS 48.75 29.88 41.49 20.94 22.11 18.10 38.16 17.68%
P/EPS 254.26 101.75 141.98 81.61 60.05 48.05 163.76 33.97%
EY 0.39 0.98 0.70 1.23 1.67 2.08 0.61 -25.72%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 7.92 4.77 4.00 3.75 2.88 2.42 3.31 78.61%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/10/20 27/07/20 18/05/20 20/02/20 21/11/19 22/08/19 23/05/19 -
Price 4.68 3.70 2.24 2.31 2.52 1.66 1.51 -
P/RPS 54.32 44.58 47.41 25.33 26.53 17.99 25.61 64.85%
P/EPS 283.31 151.81 162.27 98.70 72.06 47.77 109.90 87.68%
EY 0.35 0.66 0.62 1.01 1.39 2.09 0.91 -47.02%
DY 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 8.83 7.12 4.57 4.53 3.45 2.41 2.22 150.40%

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