[MCLEAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -80.0%
YoY- -636.28%
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 7,687 39,142 29,565 18,152 9,420 35,083 28,370 -58.16%
PBT -2,165 -2,958 -1,686 -1,950 -1,046 -2,294 -1,521 26.56%
Tax -160 1,004 487 132 36 -106 -10 536.03%
NP -2,325 -1,954 -1,199 -1,818 -1,010 -2,400 -1,531 32.15%
-
NP to SH -2,325 -1,954 -1,199 -1,818 -1,010 -2,400 -1,531 32.15%
-
Tax Rate - - - - - - - -
Total Cost 10,012 41,096 30,764 19,970 10,430 37,483 29,901 -51.81%
-
Net Worth 20,002 22,310 23,509 21,112 22,313 23,529 23,553 -10.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 20,002 22,310 23,509 21,112 22,313 23,529 23,553 -10.33%
NOSH 117,663 117,425 117,549 117,290 117,441 117,647 117,769 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -30.25% -4.99% -4.06% -10.02% -10.72% -6.84% -5.40% -
ROE -11.62% -8.76% -5.10% -8.61% -4.53% -10.20% -6.50% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.53 33.33 25.15 15.48 8.02 29.82 24.09 -58.14%
EPS 1.84 -1.66 -1.02 -1.55 -0.86 -2.04 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.20 0.18 0.19 0.20 0.20 -10.27%
Adjusted Per Share Value based on latest NOSH - 117,101
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.92 19.98 15.09 9.27 4.81 17.91 14.48 -58.18%
EPS -1.19 -1.00 -0.61 -0.93 -0.52 -1.23 -0.78 32.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.1139 0.12 0.1078 0.1139 0.1201 0.1203 -10.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.135 0.135 0.125 0.14 0.13 0.12 0.13 -
P/RPS 2.07 0.40 0.50 0.90 1.62 0.40 0.54 145.13%
P/EPS -6.83 -8.11 -12.25 -9.03 -15.12 -5.88 -10.00 -22.46%
EY -14.64 -12.33 -8.16 -11.07 -6.62 -17.00 -10.00 28.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.63 0.78 0.68 0.60 0.65 13.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 22/11/13 30/08/13 30/05/13 28/02/13 09/11/12 -
Price 0.13 0.135 0.135 0.135 0.145 0.125 0.13 -
P/RPS 1.99 0.40 0.54 0.87 1.81 0.42 0.54 138.77%
P/EPS -6.58 -8.11 -13.24 -8.71 -16.86 -6.13 -10.00 -24.36%
EY -15.20 -12.33 -7.56 -11.48 -5.93 -16.32 -10.00 32.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.68 0.75 0.76 0.63 0.65 10.99%

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