[MCLEAN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 35.12%
YoY- 60.99%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 63,424 55,072 51,012 39,480 30,748 37,680 39,756 8.09%
PBT -4,612 -2,092 -6,240 -3,628 -8,660 -4,184 1,340 -
Tax -268 -8 0 0 -640 144 -120 14.32%
NP -4,880 -2,100 -6,240 -3,628 -9,300 -4,040 1,220 -
-
NP to SH -5,436 -1,616 -6,516 -3,628 -9,300 -4,040 1,220 -
-
Tax Rate - - - - - - 8.96% -
Total Cost 68,304 57,172 57,252 43,108 40,048 41,720 38,536 10.00%
-
Net Worth 28,604 33,967 32,180 0 20,002 22,313 25,807 1.72%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 28,604 33,967 32,180 0 20,002 22,313 25,807 1.72%
NOSH 178,778 178,778 178,778 59,740 117,663 117,441 117,307 7.27%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -7.69% -3.81% -12.23% -9.19% -30.25% -10.72% 3.07% -
ROE -19.00% -4.76% -20.25% 0.00% -46.49% -18.11% 4.73% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.48 30.80 28.53 66.09 26.13 32.08 33.89 0.76%
EPS -3.04 -0.92 -3.64 -3.08 7.36 -3.44 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.19 0.18 0.00 0.17 0.19 0.22 -5.16%
Adjusted Per Share Value based on latest NOSH - 59,740
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 32.38 28.12 26.04 20.16 15.70 19.24 20.30 8.08%
EPS -2.78 -0.83 -3.33 -1.85 -4.75 -2.06 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1734 0.1643 0.00 0.1021 0.1139 0.1318 1.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.135 0.19 0.17 0.19 0.135 0.13 0.17 -
P/RPS 0.38 0.62 0.60 0.29 0.52 0.41 0.50 -4.46%
P/EPS -4.44 -21.02 -4.66 -3.13 -1.71 -3.78 16.35 -
EY -22.52 -4.76 -21.44 -31.96 -58.55 -26.46 6.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 0.94 0.00 0.79 0.68 0.77 1.46%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 22/05/17 24/05/16 28/05/15 29/05/14 30/05/13 24/05/12 -
Price 0.14 0.325 0.19 0.195 0.13 0.145 0.155 -
P/RPS 0.39 1.06 0.67 0.30 0.50 0.45 0.46 -2.71%
P/EPS -4.60 -35.95 -5.21 -3.21 -1.64 -4.22 14.90 -
EY -21.72 -2.78 -19.18 -31.14 -60.80 -23.72 6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.71 1.06 0.00 0.76 0.76 0.70 3.88%

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