[MI] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -93.49%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 107,125 76,846 89,091 54,180 35,243 29,483 33,435 21.39%
PBT 30,772 6,680 13,940 3,285 10,335 6,895 6,694 28.91%
Tax -4,431 -1,331 -1,757 1,052 -152 -25 -96 89.28%
NP 26,341 5,349 12,183 4,337 10,183 6,870 6,598 25.92%
-
NP to SH 26,794 6,397 12,834 3,519 10,298 6,870 6,502 26.59%
-
Tax Rate 14.40% 19.93% 12.60% -32.02% 1.47% 0.36% 1.43% -
Total Cost 80,784 71,497 76,908 49,843 25,060 22,613 26,837 20.14%
-
Net Worth 1,081,239 1,038,930 1,021,439 395,379 365,540 340,000 131,605 42.00%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 8,960 - - - - -
Div Payout % - - 69.81% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,081,239 1,038,930 1,021,439 395,379 365,540 340,000 131,605 42.00%
NOSH 900,000 900,000 900,000 750,000 750,000 500,000 365,572 16.18%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 24.59% 6.96% 13.67% 8.00% 28.89% 23.30% 19.73% -
ROE 2.48% 0.62% 1.26% 0.89% 2.82% 2.02% 4.94% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.99 8.58 9.94 7.26 4.72 5.90 9.15 4.60%
EPS 3.00 0.71 1.43 0.47 1.37 1.37 1.80 8.87%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.16 1.14 0.53 0.49 0.68 0.36 22.36%
Adjusted Per Share Value based on latest NOSH - 750,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.90 8.54 9.90 6.02 3.92 3.28 3.72 21.36%
EPS 2.98 0.71 1.43 0.39 1.14 0.76 0.72 26.68%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.2014 1.1544 1.1349 0.4393 0.4062 0.3778 0.1462 42.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 - -
Price 1.84 1.78 1.99 3.99 1.96 2.25 0.00 -
P/RPS 15.35 20.75 20.01 54.94 41.49 38.16 0.00 -
P/EPS 61.36 249.21 138.93 845.85 141.98 163.76 0.00 -
EY 1.63 0.40 0.72 0.12 0.70 0.61 0.00 -
DY 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.53 1.75 7.53 4.00 3.31 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 10/05/24 08/05/23 29/04/22 28/04/21 18/05/20 23/05/19 14/06/18 -
Price 1.95 1.54 1.80 4.09 2.24 1.51 0.00 -
P/RPS 16.27 17.95 18.10 56.31 47.41 25.61 0.00 -
P/EPS 65.03 215.61 125.67 867.05 162.27 109.90 0.00 -
EY 1.54 0.46 0.80 0.12 0.62 0.91 0.00 -
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.33 1.58 7.72 4.57 2.22 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