[MCLEAN] YoY 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- 53.53%
YoY- 49.74%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
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 21,989 9,520 9,577 9,108 8,450 8,534 6,107 23.79%
PBT 6,266 -813 -1,272 -909 -1,675 1,011 220 74.70%
Tax 270 0 517 40 -54 -172 -37 -
NP 6,536 -813 -755 -869 -1,729 839 183 81.42%
-
NP to SH 6,057 -813 -755 -869 -1,729 839 183 79.13%
-
Tax Rate -4.31% - - - - 17.01% 16.82% -
Total Cost 15,453 10,333 10,332 9,977 10,179 7,695 5,924 17.31%
-
Net Worth 24,930 17,735 22,273 23,486 24,700 20,695 3,832 36.61%
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 17,735 22,273 23,486 24,700 20,695 3,832 36.61%
NOSH 178,778 118,235 117,230 117,432 112,272 27,966 1,016 136.62%
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 29.72% -8.54% -7.88% -9.54% -20.46% 9.83% 3.00% -
ROE 24.30% -4.58% -3.39% -3.70% -7.00% 4.05% 4.77% -
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 16.76 8.05 8.17 7.76 7.53 30.51 600.69 -44.91%
EPS 4.62 -0.69 -0.64 -0.74 -1.54 3.00 18.00 -20.27%
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 11.15 4.83 4.86 4.62 4.28 4.33 3.10 23.76%
EPS 3.07 -0.41 -0.38 -0.44 -0.88 0.43 0.09 80.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1264 0.0899 0.1129 0.1191 0.1252 0.1049 0.0194 36.64%
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 1.22 2.24 1.65 1.55 2.33 0.00 0.00 -
P/EPS 4.44 -26.18 -20.96 -16.22 -11.36 0.00 0.00 -
EY 22.52 -3.82 -4.77 -6.17 -8.80 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 0.98 2.61 1.65 1.61 2.92 0.00 0.00 -
P/EPS 3.57 -30.54 -20.96 -16.89 -14.29 0.00 0.00 -
EY 27.98 -3.27 -4.77 -5.92 -7.00 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