[MCLEAN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -13.65%
YoY- 156.73%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 37,269 34,942 32,276 30,010 28,624 30,240 30,948 13.17%
PBT 618 -38 -784 5,242 5,970 7,388 8,888 -83.06%
Tax -200 52 0 -739 -756 -976 -712 -57.07%
NP 418 14 -784 4,503 5,214 6,412 8,176 -86.20%
-
NP to SH 418 692 -784 4,503 5,214 5,428 8,176 -86.20%
-
Tax Rate 32.36% - - 14.10% 12.66% 13.21% 8.01% -
Total Cost 36,850 34,928 33,060 25,507 23,409 23,828 22,772 37.79%
-
Net Worth 24,903 795,800 18,568 20,826 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 24,903 795,800 18,568 20,826 0 0 0 -
NOSH 108,275 3,460,000 103,157 28,143 1,000 845 1,001 2163.73%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.12% 0.04% -2.43% 15.00% 18.22% 21.20% 26.42% -
ROE 1.68% 0.09% -4.22% 21.62% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.42 1.01 31.29 106.63 2,861.67 3,576.66 3,088.75 -94.99%
EPS 0.39 0.02 -0.76 16.00 521.33 642.00 816.00 -99.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.18 0.74 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 27,966
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.90 17.72 16.37 15.22 14.51 15.33 15.69 13.19%
EPS 0.21 0.35 -0.40 2.28 2.64 2.75 4.15 -86.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1263 4.0352 0.0942 0.1056 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 - - - - - -
Price 0.145 0.24 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.42 23.77 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.50 1,200.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.67 0.08 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 31/05/11 05/05/11 - - - -
Price 0.175 0.175 0.325 0.00 0.00 0.00 0.00 -
P/RPS 0.51 17.33 1.04 0.00 0.00 0.00 0.00 -
P/EPS 45.26 875.00 -42.76 0.00 0.00 0.00 0.00 -
EY 2.21 0.11 -2.34 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 1.81 0.00 0.00 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