[MI] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 252.93%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 35,243 191,135 122,920 75,617 29,483 160,390 129,334 -57.93%
PBT 10,335 59,537 41,826 24,279 6,895 44,530 37,362 -57.51%
Tax -152 -371 -165 -33 -25 -158 -170 -7.18%
NP 10,183 59,166 41,661 24,246 6,870 44,372 37,192 -57.80%
-
NP to SH 10,298 59,166 41,661 24,246 6,870 44,294 37,100 -57.41%
-
Tax Rate 1.47% 0.62% 0.39% 0.14% 0.36% 0.35% 0.46% -
Total Cost 25,060 131,969 81,259 51,371 22,613 116,018 92,142 -57.98%
-
Net Worth 365,540 381,445 363,540 344,999 340,000 330,000 335,000 5.98%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 29,917 4,980 5,000 - 250 149 -
Div Payout % - 50.56% 11.95% 20.62% - 0.56% 0.40% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 365,540 381,445 363,540 344,999 340,000 330,000 335,000 5.98%
NOSH 750,000 750,000 500,000 500,000 500,000 500,000 500,000 31.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 28.89% 30.96% 33.89% 32.06% 23.30% 27.67% 28.76% -
ROE 2.82% 15.51% 11.46% 7.03% 2.02% 13.42% 11.07% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.72 25.56 24.68 15.12 5.90 32.08 25.87 -67.79%
EPS 1.37 7.90 8.35 4.85 1.37 10.15 8.94 -71.33%
DPS 0.00 4.00 1.00 1.00 0.00 0.05 0.03 -
NAPS 0.49 0.51 0.73 0.69 0.68 0.66 0.67 -18.81%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.92 21.24 13.66 8.40 3.28 17.82 14.37 -57.90%
EPS 1.14 6.57 4.63 2.69 0.76 4.92 4.12 -57.50%
DPS 0.00 3.32 0.55 0.56 0.00 0.03 0.02 -
NAPS 0.4062 0.4238 0.4039 0.3833 0.3778 0.3667 0.3722 5.99%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.96 1.91 2.10 1.67 2.25 2.24 3.16 -
P/RPS 41.49 7.47 8.51 11.04 38.16 6.98 12.22 125.73%
P/EPS 141.98 24.14 25.10 34.44 163.76 25.29 42.59 122.99%
EY 0.70 4.14 3.98 2.90 0.61 3.95 2.35 -55.36%
DY 0.00 2.09 0.48 0.60 0.00 0.02 0.01 -
P/NAPS 4.00 3.75 2.88 2.42 3.31 3.39 4.72 -10.43%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/05/20 20/02/20 21/11/19 22/08/19 23/05/19 25/02/19 14/11/18 -
Price 2.24 2.31 2.52 1.66 1.51 2.65 2.35 -
P/RPS 47.41 9.04 10.21 10.98 25.61 8.26 9.09 200.44%
P/EPS 162.27 29.20 30.12 34.23 109.90 29.91 31.67 196.91%
EY 0.62 3.42 3.32 2.92 0.91 3.34 3.16 -66.20%
DY 0.00 1.73 0.40 0.60 0.00 0.02 0.01 -
P/NAPS 4.57 4.53 3.45 2.41 2.22 4.02 3.51 19.21%

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