[MCLEAN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -67.3%
YoY- 12.01%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 60,355 60,464 36,406 37,409 36,959 38,272 30,334 12.13%
PBT 3,724 3,135 -4,334 -4,077 -3,811 -680 3,071 3.26%
Tax -778 270 0 808 96 -234 -561 5.59%
NP 2,946 3,405 -4,334 -3,269 -3,715 -914 2,510 2.70%
-
NP to SH 2,084 2,857 -4,473 -3,269 -3,715 -914 2,457 -2.70%
-
Tax Rate 20.89% -8.61% - - - - 18.27% -
Total Cost 57,409 57,059 40,740 40,678 40,674 39,186 27,824 12.81%
-
Net Worth 33,967 32,221 0 20,002 22,313 25,807 18,568 10.57%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 33,967 32,221 0 20,002 22,313 25,807 18,568 10.57%
NOSH 178,778 178,778 59,740 117,663 117,441 117,307 103,157 9.58%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.88% 5.63% -11.90% -8.74% -10.05% -2.39% 8.27% -
ROE 6.14% 8.87% 0.00% -16.34% -16.65% -3.54% 13.23% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 33.76 33.78 60.94 31.79 31.47 32.63 29.41 2.32%
EPS 1.17 1.60 -7.49 -2.78 -3.16 -0.78 2.38 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.00 0.17 0.19 0.22 0.18 0.90%
Adjusted Per Share Value based on latest NOSH - 117,663
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 30.60 30.66 18.46 18.97 18.74 19.41 15.38 12.13%
EPS 1.06 1.45 -2.27 -1.66 -1.88 -0.46 1.25 -2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.1634 0.00 0.1014 0.1131 0.1309 0.0942 10.56%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 0.19 0.17 0.19 0.135 0.13 0.17 0.00 -
P/RPS 0.56 0.50 0.31 0.42 0.41 0.52 0.00 -
P/EPS 16.30 10.65 -2.54 -4.86 -4.11 -21.82 0.00 -
EY 6.14 9.39 -39.41 -20.58 -24.33 -4.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.94 0.00 0.79 0.68 0.77 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 24/05/16 28/05/15 29/05/14 30/05/13 24/05/12 - -
Price 0.325 0.19 0.195 0.13 0.145 0.155 0.00 -
P/RPS 0.96 0.56 0.32 0.41 0.46 0.48 0.00 -
P/EPS 27.88 11.90 -2.60 -4.68 -4.58 -19.89 0.00 -
EY 3.59 8.40 -38.40 -21.37 -21.82 -5.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.06 0.00 0.76 0.76 0.70 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