[MCLEAN] QoQ Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 415.82%
YoY- -44.18%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 9,939 8,450 10,481 9,402 8,069 8,534 6,348 34.79%
PBT 335 -1,675 483 177 -196 1,011 784 -43.23%
Tax -30 -54 -176 26 0 -172 -79 -47.52%
NP 305 -1,729 307 203 -196 839 705 -42.76%
-
NP to SH 305 -1,729 307 619 -196 839 705 -42.76%
-
Tax Rate 8.96% - 36.44% -14.69% - 17.01% 10.08% -
Total Cost 9,634 10,179 10,174 9,199 8,265 7,695 5,643 42.79%
-
Net Worth 25,807 24,700 25,217 74,931 18,568 20,695 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 25,807 24,700 25,217 74,931 18,568 20,695 0 -
NOSH 117,307 112,272 109,642 325,789 103,157 27,966 992 2302.22%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.07% -20.46% 2.93% 2.16% -2.43% 9.83% 11.11% -
ROE 1.18% -7.00% 1.22% 0.83% -1.06% 4.05% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.47 7.53 9.56 2.89 7.82 30.51 639.30 -94.38%
EPS 0.26 -1.54 0.28 0.19 -0.19 3.00 71.00 -97.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.23 0.23 0.18 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 325,789
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.04 4.28 5.31 4.77 4.09 4.33 3.22 34.77%
EPS 0.15 -0.88 0.16 0.31 -0.10 0.43 0.36 -44.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1252 0.1279 0.38 0.0942 0.1049 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 - - - -
Price 0.17 0.175 0.145 0.24 0.00 0.00 0.00 -
P/RPS 2.01 2.33 1.52 8.32 0.00 0.00 0.00 -
P/EPS 65.38 -11.36 51.79 126.32 0.00 0.00 0.00 -
EY 1.53 -8.80 1.93 0.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.63 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 24/11/11 26/08/11 31/05/11 05/05/11 - -
Price 0.155 0.22 0.175 0.175 0.325 0.00 0.00 -
P/RPS 1.83 2.92 1.83 6.06 4.15 0.00 0.00 -
P/EPS 59.62 -14.29 62.50 92.11 -171.05 0.00 0.00 -
EY 1.68 -7.00 1.60 1.09 -0.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.00 0.76 0.76 1.81 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