[MCLEAN] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 11.38%
YoY- -126.68%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 53,228 54,460 42,734 31,256 36,304 40,880 34,942 7.25%
PBT -5,150 -2,654 -4,474 -8,242 -3,900 690 -38 126.47%
Tax -4 -230 0 0 264 -12 52 -
NP -5,154 -2,884 -4,474 -8,242 -3,636 678 14 -
-
NP to SH -4,148 -3,196 -2,936 -8,242 -3,636 678 692 -
-
Tax Rate - - - - - 1.74% - -
Total Cost 58,382 57,344 47,208 39,498 39,940 40,202 34,928 8.93%
-
Net Worth 32,180 32,180 9,991 17,611 21,112 25,717 795,800 -41.38%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 32,180 32,180 9,991 17,611 21,112 25,717 795,800 -41.38%
NOSH 178,778 178,778 76,858 117,407 117,290 116,896 3,460,000 -38.94%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -9.68% -5.30% -10.47% -26.37% -10.02% 1.66% 0.04% -
ROE -12.89% -9.93% -29.38% -46.80% -17.22% 2.64% 0.09% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.77 30.46 55.60 26.62 30.95 34.97 1.01 75.66%
EPS -2.32 -1.78 -3.82 -7.02 -3.10 0.58 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.13 0.15 0.18 0.22 0.23 -3.99%
Adjusted Per Share Value based on latest NOSH - 117,125
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 26.99 27.61 21.67 15.85 18.41 20.73 17.72 7.25%
EPS -2.10 -1.62 -1.49 -4.18 -1.84 0.34 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1632 0.0507 0.0893 0.1071 0.1304 4.0352 -41.38%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.28 0.16 0.20 0.13 0.14 0.15 0.24 -
P/RPS 0.94 0.53 0.36 0.49 0.45 0.43 23.77 -41.60%
P/EPS -12.07 -8.95 -5.24 -1.85 -4.52 25.86 1,200.00 -
EY -8.29 -11.17 -19.10 -54.00 -22.14 3.87 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.89 1.54 0.87 0.78 0.68 1.04 6.98%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 29/08/16 18/08/15 28/08/14 30/08/13 28/08/12 26/08/11 -
Price 0.26 0.17 0.195 0.25 0.135 0.16 0.175 -
P/RPS 0.87 0.56 0.35 0.94 0.44 0.46 17.33 -39.23%
P/EPS -11.21 -9.51 -5.10 -3.56 -4.35 27.59 875.00 -
EY -8.92 -10.52 -19.59 -28.08 -22.96 3.63 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.94 1.50 1.67 0.75 0.73 0.76 11.22%

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