[MCLEAN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -17.57%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 57,581 34,223 39,142 35,083 36,402 30,010 20,213 19.05%
PBT 3,788 -5,592 -2,958 -2,294 -1,211 5,242 2,131 10.05%
Tax 270 0 1,004 -106 -204 -739 -377 -
NP 4,058 -5,592 -1,954 -2,400 -1,415 4,503 1,754 14.99%
-
NP to SH 3,579 -5,592 -1,954 -2,400 -1,415 4,503 1,754 12.61%
-
Tax Rate -7.13% - - - - 14.10% 17.69% -
Total Cost 53,523 39,815 41,096 37,483 37,817 25,507 18,459 19.40%
-
Net Worth 24,930 17,593 22,310 23,529 24,706 20,826 3,778 36.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 24,930 17,593 22,310 23,529 24,706 20,826 3,778 36.93%
NOSH 178,778 117,289 117,425 117,647 112,301 28,143 1,002 137.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.05% -16.34% -4.99% -6.84% -3.89% 15.00% 8.68% -
ROE 14.36% -31.78% -8.76% -10.20% -5.73% 21.62% 46.42% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.88 29.18 33.33 29.82 32.41 106.63 2,016.69 -47.14%
EPS 2.73 -4.76 -1.66 -2.04 -1.26 16.00 175.00 -49.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.15 0.19 0.20 0.22 0.74 3.77 -39.20%
Adjusted Per Share Value based on latest NOSH - 117,432
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.40 17.47 19.98 17.91 18.59 15.32 10.32 19.05%
EPS 1.83 -2.86 -1.00 -1.23 -0.72 2.30 0.90 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.0898 0.1139 0.1201 0.1261 0.1063 0.0193 36.92%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - - -
Price 0.205 0.18 0.135 0.12 0.175 0.00 0.00 -
P/RPS 0.47 0.62 0.40 0.40 0.54 0.00 0.00 -
P/EPS 7.52 -3.78 -8.11 -5.88 -13.89 0.00 0.00 -
EY 13.31 -26.49 -12.33 -17.00 -7.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.20 0.71 0.60 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 13/04/16 27/02/15 27/02/14 28/02/13 28/02/12 05/05/11 - -
Price 0.165 0.21 0.135 0.125 0.22 0.00 0.00 -
P/RPS 0.38 0.72 0.40 0.42 0.68 0.00 0.00 -
P/EPS 6.05 -4.40 -8.11 -6.13 -17.46 0.00 0.00 -
EY 16.53 -22.70 -12.33 -16.32 -5.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.40 0.71 0.63 1.00 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