[MI] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -41.17%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 67,569 64,276 61,916 35,243 68,215 47,303 46,134 28.81%
PBT 14,694 12,312 18,384 10,335 17,711 17,547 17,384 -10.55%
Tax -1,475 -92 -284 -152 -206 -132 -8 3088.61%
NP 13,219 12,220 18,100 10,183 17,505 17,415 17,376 -16.59%
-
NP to SH 13,214 12,323 18,182 10,298 17,505 17,415 17,376 -16.61%
-
Tax Rate 10.04% 0.75% 1.54% 1.47% 1.16% 0.75% 0.05% -
Total Cost 54,350 52,056 43,816 25,060 50,710 29,888 28,758 52.56%
-
Net Worth 387,919 395,379 387,919 365,540 381,445 363,540 344,999 8.09%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 22,437 - - -
Div Payout % - - - - 128.18% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 387,919 395,379 387,919 365,540 381,445 363,540 344,999 8.09%
NOSH 750,000 750,000 750,000 750,000 750,000 500,000 500,000 30.87%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.56% 19.01% 29.23% 28.89% 25.66% 36.82% 37.66% -
ROE 3.41% 3.12% 4.69% 2.82% 4.59% 4.79% 5.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.06 8.62 8.30 4.72 9.12 9.50 9.23 -1.22%
EPS 1.77 1.64 2.43 1.37 2.34 3.50 3.48 -36.15%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.52 0.53 0.52 0.49 0.51 0.73 0.69 -17.11%
Adjusted Per Share Value based on latest NOSH - 750,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.51 7.14 6.88 3.92 7.58 5.26 5.13 28.77%
EPS 1.47 1.37 2.02 1.14 1.94 1.94 1.93 -16.52%
DPS 0.00 0.00 0.00 0.00 2.49 0.00 0.00 -
NAPS 0.431 0.4393 0.431 0.4062 0.4238 0.4039 0.3833 8.09%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.94 4.20 2.48 1.96 1.91 2.10 1.67 -
P/RPS 43.50 48.75 29.88 41.49 20.94 22.11 18.10 78.94%
P/EPS 222.43 254.26 101.75 141.98 81.61 60.05 48.05 176.47%
EY 0.45 0.39 0.98 0.70 1.23 1.67 2.08 -63.79%
DY 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 7.58 7.92 4.77 4.00 3.75 2.88 2.42 113.33%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 23/10/20 27/07/20 18/05/20 20/02/20 21/11/19 22/08/19 -
Price 4.98 4.68 3.70 2.24 2.31 2.52 1.66 -
P/RPS 54.98 54.32 44.58 47.41 25.33 26.53 17.99 109.88%
P/EPS 281.15 283.31 151.81 162.27 98.70 72.06 47.77 224.23%
EY 0.36 0.35 0.66 0.62 1.01 1.39 2.09 -68.87%
DY 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 9.58 8.83 7.12 4.57 4.53 3.45 2.41 149.89%

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