[MI] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -48.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 47,303 46,134 29,483 31,056 41,563 54,335 33,435 25.99%
PBT 17,547 17,384 6,895 7,168 14,047 16,620 6,694 90.00%
Tax -132 -8 -25 12 -53 -20 -96 23.62%
NP 17,415 17,376 6,870 7,180 13,994 16,600 6,598 90.87%
-
NP to SH 17,415 17,376 6,870 7,194 13,977 16,621 6,502 92.74%
-
Tax Rate 0.75% 0.05% 0.36% -0.17% 0.38% 0.12% 1.43% -
Total Cost 29,888 28,758 22,613 23,876 27,569 37,735 26,837 7.43%
-
Net Worth 363,540 344,999 340,000 330,000 335,000 239,194 131,605 96.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - 112 - -
Div Payout % - - - - - 0.67% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 363,540 344,999 340,000 330,000 335,000 239,194 131,605 96.75%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 365,572 23.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 36.82% 37.66% 23.30% 23.12% 33.67% 30.55% 19.73% -
ROE 4.79% 5.04% 2.02% 2.18% 4.17% 6.95% 4.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.50 9.23 5.90 6.21 8.31 14.54 9.15 2.53%
EPS 3.50 3.48 1.37 1.44 2.80 4.44 1.80 55.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.73 0.69 0.68 0.66 0.67 0.64 0.36 60.13%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.26 5.13 3.28 3.45 4.62 6.04 3.72 25.95%
EPS 1.94 1.93 0.76 0.80 1.55 1.85 0.72 93.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.4039 0.3833 0.3778 0.3667 0.3722 0.2658 0.1462 96.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 - -
Price 2.10 1.67 2.25 2.24 3.16 1.90 0.00 -
P/RPS 22.11 18.10 38.16 36.06 38.01 13.07 0.00 -
P/EPS 60.05 48.05 163.76 155.69 113.04 42.72 0.00 -
EY 1.67 2.08 0.61 0.64 0.88 2.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 2.88 2.42 3.31 3.39 4.72 2.97 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 23/05/19 25/02/19 14/11/18 28/08/18 14/06/18 -
Price 2.52 1.66 1.51 2.65 2.35 2.34 0.00 -
P/RPS 26.53 17.99 25.61 42.66 28.27 16.10 0.00 -
P/EPS 72.06 47.77 109.90 184.18 84.07 52.62 0.00 -
EY 1.39 2.09 0.91 0.54 1.19 1.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 3.45 2.41 2.22 4.02 3.51 3.66 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