[MCLEAN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -80.0%
YoY- -636.28%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 27,230 21,367 15,628 18,152 20,440 17,471 15,120 10.29%
PBT -1,327 -2,237 -4,121 -1,950 345 -19 3,694 -
Tax -115 0 0 132 -6 26 -488 -21.39%
NP -1,442 -2,237 -4,121 -1,818 339 7 3,206 -
-
NP to SH -1,598 -1,468 -4,121 -1,818 339 346 2,714 -
-
Tax Rate - - - - 1.74% - 13.21% -
Total Cost 28,672 23,604 19,749 19,970 20,101 17,464 11,914 15.74%
-
Net Worth 32,180 9,991 17,611 21,112 25,717 795,800 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 32,180 9,991 17,611 21,112 25,717 795,800 0 -
NOSH 178,778 76,858 117,407 117,290 116,896 3,460,000 845 143.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.30% -10.47% -26.37% -10.02% 1.66% 0.04% 21.20% -
ROE -4.97% -14.69% -23.40% -8.61% 1.32% 0.04% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.23 27.80 13.31 15.48 17.49 0.50 1,788.33 -54.77%
EPS -0.89 -1.91 -3.51 -1.55 0.29 0.01 321.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.13 0.15 0.18 0.22 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 117,101
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.81 10.83 7.92 9.20 10.36 8.86 7.67 10.28%
EPS -0.81 -0.74 -2.09 -0.92 0.17 0.18 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.0507 0.0893 0.1071 0.1304 4.0352 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.16 0.20 0.13 0.14 0.15 0.24 0.00 -
P/RPS 1.05 0.72 0.98 0.90 0.86 47.53 0.00 -
P/EPS -17.90 -10.47 -3.70 -9.03 51.72 2,400.00 0.00 -
EY -5.59 -9.55 -27.00 -11.07 1.93 0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.54 0.87 0.78 0.68 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 18/08/15 28/08/14 30/08/13 28/08/12 26/08/11 - -
Price 0.17 0.195 0.25 0.135 0.16 0.175 0.00 -
P/RPS 1.12 0.70 1.88 0.87 0.92 34.66 0.00 -
P/EPS -19.02 -10.21 -7.12 -8.71 55.17 1,750.00 0.00 -
EY -5.26 -9.79 -14.04 -11.48 1.81 0.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.50 1.67 0.75 0.73 0.76 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