[MI] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -27.39%
YoY- 53.82%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 117,715 98,448 89,659 113,967 64,276 47,303 41,563 18.92%
PBT -4,344 20,870 22,142 20,567 12,312 17,547 14,047 -
Tax -3,038 -7,279 -3,240 -2,218 -92 -132 -53 96.23%
NP -7,382 13,591 18,902 18,349 12,220 17,415 13,994 -
-
NP to SH -7,199 14,158 20,253 18,955 12,323 17,415 13,977 -
-
Tax Rate - 34.88% 14.63% 10.78% 0.75% 0.75% 0.38% -
Total Cost 125,097 84,857 70,757 95,618 52,056 29,888 27,569 28.63%
-
Net Worth 1,037,804 1,056,640 1,039,386 979,992 395,379 363,540 335,000 20.71%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,037,804 1,056,640 1,039,386 979,992 395,379 363,540 335,000 20.71%
NOSH 900,000 900,000 900,000 900,000 750,000 500,000 500,000 10.28%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -6.27% 13.81% 21.08% 16.10% 19.01% 36.82% 33.67% -
ROE -0.69% 1.34% 1.95% 1.93% 3.12% 4.79% 4.17% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.16 10.99 10.01 13.49 8.62 9.50 8.31 7.95%
EPS -0.80 1.58 2.26 2.24 1.64 3.50 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.18 1.16 1.16 0.53 0.73 0.67 9.57%
Adjusted Per Share Value based on latest NOSH - 900,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.08 10.94 9.96 12.66 7.14 5.26 4.62 18.92%
EPS -0.80 1.57 2.25 2.11 1.37 1.94 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1531 1.174 1.1549 1.0889 0.4393 0.4039 0.3722 20.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.82 1.71 1.23 3.75 4.20 2.10 3.16 -
P/RPS 13.83 15.55 12.29 27.80 48.75 22.11 38.01 -15.49%
P/EPS -226.18 108.15 54.42 167.14 254.26 60.05 113.04 -
EY -0.44 0.92 1.84 0.60 0.39 1.67 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.45 1.06 3.23 7.92 2.88 4.72 -16.74%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 09/11/23 07/11/22 29/10/21 23/10/20 21/11/19 14/11/18 -
Price 1.79 1.81 1.14 3.84 4.68 2.52 2.35 -
P/RPS 13.60 16.46 11.39 28.47 54.32 26.53 28.27 -11.47%
P/EPS -222.45 114.48 50.44 171.15 283.31 72.06 84.07 -
EY -0.45 0.87 1.98 0.58 0.35 1.39 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.53 0.98 3.31 8.83 3.45 3.51 -12.81%

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