[MI] QoQ 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- 7.23%
YoY- -24.51%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 113,967 117,291 54,180 67,569 64,276 61,916 35,243 118.52%
PBT 20,567 26,445 3,285 14,694 12,312 18,384 10,335 58.14%
Tax -2,218 -579 1,052 -1,475 -92 -284 -152 496.17%
NP 18,349 25,866 4,337 13,219 12,220 18,100 10,183 48.02%
-
NP to SH 18,955 26,105 3,519 13,214 12,323 18,182 10,298 50.13%
-
Tax Rate 10.78% 2.19% -32.02% 10.04% 0.75% 1.54% 1.47% -
Total Cost 95,618 91,425 49,843 54,350 52,056 43,816 25,060 143.97%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 16.10% 22.05% 8.00% 19.56% 19.01% 29.23% 28.89% -
ROE 1.93% 3.76% 0.89% 3.41% 3.12% 4.69% 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 13.49 15.03 7.26 9.06 8.62 8.30 4.72 101.26%
EPS 2.24 3.35 0.47 1.77 1.64 2.43 1.37 38.74%
DPS 0.00 0.00 0.00 0.00 0.00 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 12.66 13.03 6.02 7.51 7.14 6.88 3.92 118.33%
EPS 2.11 2.90 0.39 1.47 1.37 2.02 1.14 50.69%
DPS 0.00 0.00 0.00 0.00 0.00 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 27.80 23.08 54.94 43.50 48.75 29.88 41.49 -23.40%
P/EPS 167.14 103.70 845.85 222.43 254.26 101.75 141.98 11.47%
EY 0.60 0.96 0.12 0.45 0.39 0.98 0.70 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 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 28.47 25.87 56.31 54.98 54.32 44.58 47.41 -28.80%
P/EPS 171.15 116.26 867.05 281.15 283.31 151.81 162.27 3.61%
EY 0.58 0.86 0.12 0.36 0.35 0.66 0.62 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 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