[MCLEAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 186.22%
YoY- 255.61%
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,083 37,826 40,880 39,756 36,402 37,269 34,942 0.26%
PBT -2,294 -2,028 690 1,340 -1,211 618 -38 1419.88%
Tax -106 -13 -12 -120 -204 -200 52 -
NP -2,400 -2,041 678 1,220 -1,415 418 14 -
-
NP to SH -2,400 -2,041 678 1,220 -1,415 418 692 -
-
Tax Rate - - 1.74% 8.96% - 32.36% - -
Total Cost 37,483 39,867 40,202 38,536 37,817 36,850 34,928 4.79%
-
Net Worth 23,529 23,553 25,717 25,807 24,706 24,903 795,800 -90.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 23,529 23,553 25,717 25,807 24,706 24,903 795,800 -90.33%
NOSH 117,647 117,769 116,896 117,307 112,301 108,275 3,460,000 -89.39%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -6.84% -5.40% 1.66% 3.07% -3.89% 1.12% 0.04% -
ROE -10.20% -8.67% 2.64% 4.73% -5.73% 1.68% 0.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.82 32.12 34.97 33.89 32.41 34.42 1.01 845.51%
EPS -2.04 -1.73 0.58 1.04 -1.26 0.39 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.22 0.22 0.22 0.23 0.23 -8.85%
Adjusted Per Share Value based on latest NOSH - 117,307
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.79 19.18 20.73 20.16 18.46 18.90 17.72 0.26%
EPS -1.22 -1.04 0.34 0.62 -0.72 0.21 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1193 0.1194 0.1304 0.1309 0.1253 0.1263 4.0352 -90.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.13 0.15 0.17 0.175 0.145 0.24 -
P/RPS 0.40 0.40 0.43 0.50 0.54 0.42 23.77 -93.35%
P/EPS -5.88 -7.50 25.86 16.35 -13.89 37.50 1,200.00 -
EY -17.00 -13.33 3.87 6.12 -7.20 2.67 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.68 0.77 0.80 0.63 1.04 -30.58%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 09/11/12 28/08/12 24/05/12 28/02/12 24/11/11 26/08/11 -
Price 0.125 0.13 0.16 0.155 0.22 0.175 0.175 -
P/RPS 0.42 0.40 0.46 0.46 0.68 0.51 17.33 -91.53%
P/EPS -6.13 -7.50 27.59 14.90 -17.46 45.26 875.00 -
EY -16.32 -13.33 3.63 6.71 -5.73 2.21 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.73 0.70 1.00 0.76 0.76 -11.70%

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