[MCLEAN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -39.5%
YoY- -91.97%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 40,880 39,756 36,402 37,269 34,942 32,276 30,010 22.90%
PBT 690 1,340 -1,211 618 -38 -784 5,242 -74.15%
Tax -12 -120 -204 -200 52 0 -739 -93.60%
NP 678 1,220 -1,415 418 14 -784 4,503 -71.73%
-
NP to SH 678 1,220 -1,415 418 692 -784 4,503 -71.73%
-
Tax Rate 1.74% 8.96% - 32.36% - - 14.10% -
Total Cost 40,202 38,536 37,817 36,850 34,928 33,060 25,507 35.47%
-
Net Worth 25,717 25,807 24,706 24,903 795,800 18,568 20,826 15.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,717 25,807 24,706 24,903 795,800 18,568 20,826 15.11%
NOSH 116,896 117,307 112,301 108,275 3,460,000 103,157 28,143 158.62%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.66% 3.07% -3.89% 1.12% 0.04% -2.43% 15.00% -
ROE 2.64% 4.73% -5.73% 1.68% 0.09% -4.22% 21.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.97 33.89 32.41 34.42 1.01 31.29 106.63 -52.47%
EPS 0.58 1.04 -1.26 0.39 0.02 -0.76 16.00 -89.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.23 0.23 0.18 0.74 -55.48%
Adjusted Per Share Value based on latest NOSH - 109,642
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.73 20.16 18.46 18.90 17.72 16.37 15.22 22.89%
EPS 0.34 0.62 -0.72 0.21 0.35 -0.40 2.28 -71.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.1309 0.1253 0.1263 4.0352 0.0942 0.1056 15.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 0.15 0.17 0.175 0.145 0.24 0.00 0.00 -
P/RPS 0.43 0.50 0.54 0.42 23.77 0.00 0.00 -
P/EPS 25.86 16.35 -13.89 37.50 1,200.00 0.00 0.00 -
EY 3.87 6.12 -7.20 2.67 0.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.80 0.63 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 28/02/12 24/11/11 26/08/11 31/05/11 05/05/11 -
Price 0.16 0.155 0.22 0.175 0.175 0.325 0.00 -
P/RPS 0.46 0.46 0.68 0.51 17.33 1.04 0.00 -
P/EPS 27.59 14.90 -17.46 45.26 875.00 -42.76 0.00 -
EY 3.63 6.71 -5.73 2.21 0.11 -2.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 1.00 0.76 0.76 1.81 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