[MCLEAN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -44.43%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 37,680 35,083 37,826 40,880 39,756 36,402 37,269 0.73%
PBT -4,184 -2,294 -2,028 690 1,340 -1,211 618 -
Tax 144 -106 -13 -12 -120 -204 -200 -
NP -4,040 -2,400 -2,041 678 1,220 -1,415 418 -
-
NP to SH -4,040 -2,400 -2,041 678 1,220 -1,415 418 -
-
Tax Rate - - - 1.74% 8.96% - 32.36% -
Total Cost 41,720 37,483 39,867 40,202 38,536 37,817 36,850 8.61%
-
Net Worth 22,313 23,529 23,553 25,717 25,807 24,706 24,903 -7.05%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 22,313 23,529 23,553 25,717 25,807 24,706 24,903 -7.05%
NOSH 117,441 117,647 117,769 116,896 117,307 112,301 108,275 5.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -10.72% -6.84% -5.40% 1.66% 3.07% -3.89% 1.12% -
ROE -18.11% -10.20% -8.67% 2.64% 4.73% -5.73% 1.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.08 29.82 32.12 34.97 33.89 32.41 34.42 -4.58%
EPS -3.44 -2.04 -1.73 0.58 1.04 -1.26 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.20 0.22 0.22 0.22 0.23 -11.94%
Adjusted Per Share Value based on latest NOSH - 113,333
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.11 17.79 19.18 20.73 20.16 18.46 18.90 0.73%
EPS -2.05 -1.22 -1.04 0.34 0.62 -0.72 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.1193 0.1194 0.1304 0.1309 0.1253 0.1263 -7.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.13 0.12 0.13 0.15 0.17 0.175 0.145 -
P/RPS 0.41 0.40 0.40 0.43 0.50 0.54 0.42 -1.59%
P/EPS -3.78 -5.88 -7.50 25.86 16.35 -13.89 37.50 -
EY -26.46 -17.00 -13.33 3.87 6.12 -7.20 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.65 0.68 0.77 0.80 0.63 5.21%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 09/11/12 28/08/12 24/05/12 28/02/12 24/11/11 -
Price 0.145 0.125 0.13 0.16 0.155 0.22 0.175 -
P/RPS 0.45 0.42 0.40 0.46 0.46 0.68 0.51 -7.99%
P/EPS -4.22 -6.13 -7.50 27.59 14.90 -17.46 45.26 -
EY -23.72 -16.32 -13.33 3.63 6.71 -5.73 2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.63 0.65 0.73 0.70 1.00 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