[MCLEAN] QoQ Quarter Result on 30-Sep-2019 [#3]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 109.08%
YoY- 81.36%
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 12,469 13,712 15,934 15,768 13,412 13,501 16,399 -16.70%
PBT 168 -939 -1,559 -516 -1,765 -1,729 -4,985 -
Tax -63 0 2,088 0 -20 -22 246 -
NP 105 -939 529 -516 -1,785 -1,751 -4,739 -
-
NP to SH 306 -559 250 107 -1,178 -1,619 -3,132 -
-
Tax Rate 37.50% - - - - - - -
Total Cost 12,364 14,651 15,405 16,284 15,197 15,252 21,138 -30.08%
-
Net Worth 25,637 25,088 23,241 23,241 23,241 25,028 26,816 -2.95%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 25,637 25,088 23,241 23,241 23,241 25,028 26,816 -2.95%
NOSH 197,213 197,213 178,778 178,778 178,778 178,778 178,778 6.76%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.84% -6.85% 3.32% -3.27% -13.31% -12.97% -28.90% -
ROE 1.19% -2.23% 1.08% 0.46% -5.07% -6.47% -11.68% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.32 7.10 8.91 8.82 7.50 7.55 9.17 -21.99%
EPS 0.16 -0.44 0.14 0.06 -0.66 -0.91 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.14 0.15 -9.10%
Adjusted Per Share Value based on latest NOSH - 178,778
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.37 7.00 8.14 8.05 6.85 6.89 8.37 -16.65%
EPS 0.16 -0.29 0.13 0.05 -0.60 -0.83 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1281 0.1187 0.1187 0.1187 0.1278 0.1369 -2.94%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.185 0.13 0.155 0.13 0.08 0.09 0.13 -
P/RPS 2.93 1.83 1.74 1.47 1.07 1.19 1.42 62.14%
P/EPS 119.23 -44.88 110.84 217.21 -12.14 -9.94 -7.42 -
EY 0.84 -2.23 0.90 0.46 -8.24 -10.06 -13.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.00 1.19 1.00 0.62 0.64 0.87 38.66%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 18/06/20 26/02/20 26/11/19 28/08/19 24/05/19 25/02/19 -
Price 0.23 0.185 0.375 0.27 0.125 0.145 0.105 -
P/RPS 3.64 2.60 4.21 3.06 1.67 1.92 1.14 116.98%
P/EPS 148.23 -63.87 268.17 451.12 -18.97 -16.01 -5.99 -
EY 0.67 -1.57 0.37 0.22 -5.27 -6.25 -16.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.42 2.88 2.08 0.96 1.04 0.70 85.70%

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