[MCLEAN] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -45.74%
YoY--%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,069 8,534 6,348 7,383 7,737 6,107 25.04%
PBT -196 1,011 784 1,472 2,222 220 -
Tax 0 -172 -79 -310 -178 -37 -
NP -196 839 705 1,162 2,044 183 -
-
NP to SH -196 839 705 1,109 2,044 183 -
-
Tax Rate - 17.01% 10.08% 21.06% 8.01% 16.82% -
Total Cost 8,265 7,695 5,643 6,221 5,693 5,924 30.62%
-
Net Worth 18,568 20,695 0 0 0 3,832 254.63%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 18,568 20,695 0 0 0 3,832 254.63%
NOSH 103,157 27,966 992 956 1,001 1,016 3970.93%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.43% 9.83% 11.11% 15.74% 26.42% 3.00% -
ROE -1.06% 4.05% 0.00% 0.00% 0.00% 4.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.82 30.51 639.30 772.25 772.19 600.69 -96.92%
EPS -0.19 3.00 71.00 116.00 204.00 18.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.74 0.00 0.00 0.00 3.77 -91.28%
Adjusted Per Share Value based on latest NOSH - 956
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.12 4.36 3.24 3.77 3.95 3.12 24.98%
EPS -0.10 0.43 0.36 0.57 1.04 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0948 0.1057 0.00 0.00 0.00 0.0196 254.11%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 31/05/11 05/05/11 - - - - -
Price 0.325 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.15 0.00 0.00 0.00 0.00 0.00 -
P/EPS -171.05 0.00 0.00 0.00 0.00 0.00 -
EY -0.58 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 0.00 0.00 0.00 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