[MCLEAN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 1610.69%
YoY- 191.84%
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 43,094 27,993 13,467 56,167 40,777 26,181 13,712 114.40%
PBT -1,535 -1,188 -523 2,039 -632 -771 -939 38.72%
Tax 107 107 110 -739 -63 -63 0 -
NP -1,428 -1,081 -413 1,300 -695 -834 -939 32.21%
-
NP to SH -1,449 -1,254 -605 2,241 131 -546 -559 88.59%
-
Tax Rate - - - 36.24% - - - -
Total Cost 44,522 29,074 13,880 54,867 41,472 27,015 14,651 109.65%
-
Net Worth 27,609 27,609 27,609 29,581 27,609 25,637 25,088 6.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 27,609 27,609 27,609 29,581 27,609 25,637 25,088 6.58%
NOSH 197,213 197,213 197,213 197,213 197,213 197,213 197,213 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.31% -3.86% -3.07% 2.31% -1.70% -3.19% -6.85% -
ROE -5.25% -4.54% -2.19% 7.58% 0.47% -2.13% -2.23% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.85 14.19 6.83 28.48 20.68 13.28 7.10 111.42%
EPS -0.73 -0.64 -0.31 1.02 0.07 -0.28 -0.44 40.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.15 0.14 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 197,213
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.00 14.29 6.88 28.68 20.82 13.37 7.00 114.41%
EPS -0.74 -0.64 -0.31 1.14 0.07 -0.28 -0.29 86.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.141 0.141 0.151 0.141 0.1309 0.1281 6.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.38 0.395 0.495 0.20 0.165 0.185 0.13 -
P/RPS 1.74 2.78 7.25 0.70 0.80 1.39 1.83 -3.30%
P/EPS -51.72 -62.12 -161.36 17.60 248.40 -66.82 -44.88 9.90%
EY -1.93 -1.61 -0.62 5.68 0.40 -1.50 -2.23 -9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.82 3.54 1.33 1.18 1.42 1.00 94.25%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 27/05/21 23/02/21 26/11/20 27/08/20 18/06/20 -
Price 0.305 0.42 0.46 0.47 0.18 0.23 0.185 -
P/RPS 1.40 2.96 6.74 1.65 0.87 1.73 2.60 -33.78%
P/EPS -41.51 -66.05 -149.95 41.36 270.98 -83.08 -63.87 -24.94%
EY -2.41 -1.51 -0.67 2.42 0.37 -1.20 -1.57 33.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 3.00 3.29 3.13 1.29 1.77 1.42 33.04%

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