[MI] QoQ 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- -73.37%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 90,041 113,967 117,291 54,180 67,569 64,276 61,916 28.27%
PBT 13,332 20,567 26,445 3,285 14,694 12,312 18,384 -19.23%
Tax -637 -2,218 -579 1,052 -1,475 -92 -284 71.09%
NP 12,695 18,349 25,866 4,337 13,219 12,220 18,100 -21.00%
-
NP to SH 13,235 18,955 26,105 3,519 13,214 12,323 18,182 -19.03%
-
Tax Rate 4.78% 10.78% 2.19% -32.02% 10.04% 0.75% 1.54% -
Total Cost 77,346 95,618 91,425 49,843 54,350 52,056 43,816 45.91%
-
Net Worth 1,030,399 979,992 694,349 395,379 387,919 395,379 387,919 91.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 17,920 - - - - - - -
Div Payout % 135.40% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,030,399 979,992 694,349 395,379 387,919 395,379 387,919 91.45%
NOSH 900,000 900,000 824,250 750,000 750,000 750,000 750,000 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 14.10% 16.10% 22.05% 8.00% 19.56% 19.01% 29.23% -
ROE 1.28% 1.93% 3.76% 0.89% 3.41% 3.12% 4.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.05 13.49 15.03 7.26 9.06 8.62 8.30 13.56%
EPS 1.43 2.24 3.35 0.47 1.77 1.64 2.43 -29.70%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 0.89 0.53 0.52 0.53 0.52 69.49%
Adjusted Per Share Value based on latest NOSH - 750,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.00 12.66 13.03 6.02 7.51 7.14 6.88 28.22%
EPS 1.47 2.11 2.90 0.39 1.47 1.37 2.02 -19.04%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1449 1.0889 0.7715 0.4393 0.431 0.4393 0.431 91.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.38 3.75 3.47 3.99 3.94 4.20 2.48 -
P/RPS 33.63 27.80 23.08 54.94 43.50 48.75 29.88 8.17%
P/EPS 228.82 167.14 103.70 845.85 222.43 254.26 101.75 71.39%
EY 0.44 0.60 0.96 0.12 0.45 0.39 0.98 -41.28%
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 3.23 3.90 7.53 7.58 7.92 4.77 -27.51%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/10/21 30/07/21 28/04/21 19/02/21 23/10/20 27/07/20 -
Price 2.06 3.84 3.89 4.09 4.98 4.68 3.70 -
P/RPS 20.50 28.47 25.87 56.31 54.98 54.32 44.58 -40.33%
P/EPS 139.46 171.15 116.26 867.05 281.15 283.31 151.81 -5.48%
EY 0.72 0.58 0.86 0.12 0.36 0.35 0.66 5.95%
DY 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 3.31 4.37 7.72 9.58 8.83 7.12 -60.06%

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