[MCLEAN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -53.21%
YoY- -236.39%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 68,341 69,256 67,420 63,424 59,252 56,056 53,228 18.07%
PBT -6,067 -1,442 -1,950 -4,612 -3,832 -3,732 -5,150 11.51%
Tax 119 -169 -194 -268 -399 -2 -4 -
NP -5,948 -1,612 -2,144 -4,880 -4,231 -3,734 -5,154 9.99%
-
NP to SH -4,324 -1,589 -2,502 -5,436 -3,548 -3,273 -4,148 2.80%
-
Tax Rate - - - - - - - -
Total Cost 74,289 70,868 69,564 68,304 63,483 59,790 58,382 17.37%
-
Net Worth 26,816 28,604 28,604 28,604 30,392 32,180 32,180 -11.41%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 26,816 28,604 28,604 28,604 30,392 32,180 32,180 -11.41%
NOSH 178,778 178,778 178,778 178,778 178,778 178,778 178,778 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -8.70% -2.33% -3.18% -7.69% -7.14% -6.66% -9.68% -
ROE -16.12% -5.56% -8.75% -19.00% -11.67% -10.17% -12.89% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 38.23 38.74 37.71 35.48 33.14 31.36 29.77 18.09%
EPS -2.42 -0.89 -1.40 -3.04 -1.98 -1.83 -2.32 2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.16 0.16 0.17 0.18 0.18 -11.41%
Adjusted Per Share Value based on latest NOSH - 178,778
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 34.65 35.12 34.19 32.16 30.04 28.42 26.99 18.06%
EPS -2.19 -0.81 -1.27 -2.76 -1.80 -1.66 -2.10 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.145 0.145 0.145 0.1541 0.1632 0.1632 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.13 0.14 0.125 0.135 0.18 0.205 0.28 -
P/RPS 0.34 0.36 0.33 0.38 0.54 0.65 0.94 -49.14%
P/EPS -5.37 -15.75 -8.93 -4.44 -9.07 -11.20 -12.07 -41.63%
EY -18.60 -6.35 -11.20 -22.52 -11.03 -8.93 -8.29 71.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.78 0.84 1.06 1.14 1.56 -32.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 28/08/18 25/05/18 26/02/18 22/11/17 21/08/17 -
Price 0.105 0.12 0.115 0.14 0.18 0.205 0.26 -
P/RPS 0.27 0.31 0.30 0.39 0.54 0.65 0.87 -54.06%
P/EPS -4.34 -13.50 -8.22 -4.60 -9.07 -11.20 -11.21 -46.78%
EY -23.03 -7.41 -12.17 -21.72 -11.03 -8.93 -8.92 87.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.72 0.88 1.06 1.14 1.44 -38.09%

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