[MCLEAN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 66.36%
YoY- -206.3%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,497 9,870 9,520 9,075 7,941 7,687 9,577 12.99%
PBT -1,330 -907 -813 -658 -1,956 -2,165 -1,272 3.02%
Tax 0 0 0 0 0 -160 517 -
NP -1,330 -907 -813 -658 -1,956 -2,325 -755 46.01%
-
NP to SH -1,008 -907 -813 -658 -1,956 -2,325 -755 21.31%
-
Tax Rate - - - - - - - -
Total Cost 12,827 10,777 10,333 9,733 9,897 10,012 10,332 15.55%
-
Net Worth 11,596 0 17,735 17,625 17,568 20,002 22,273 -35.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 11,596 0 17,735 17,625 17,568 20,002 22,273 -35.36%
NOSH 89,203 59,740 118,235 117,499 117,125 117,663 117,230 -16.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -11.57% -9.19% -8.54% -7.25% -24.63% -30.25% -7.88% -
ROE -8.69% 0.00% -4.58% -3.73% -11.13% -11.62% -3.39% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.89 16.52 8.05 7.72 6.78 6.53 8.17 35.63%
EPS -1.13 -0.77 -0.69 -0.56 -1.67 1.84 -0.64 46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.15 0.15 0.15 0.17 0.19 -22.40%
Adjusted Per Share Value based on latest NOSH - 117,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.87 5.04 4.86 4.63 4.05 3.92 4.89 12.98%
EPS -0.51 -0.46 -0.42 -0.34 -1.00 -1.19 -0.39 19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.00 0.0905 0.09 0.0897 0.1021 0.1137 -35.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.20 0.19 0.18 0.23 0.13 0.135 0.135 -
P/RPS 1.55 1.15 2.24 2.98 1.92 2.07 1.65 -4.09%
P/EPS -17.70 -12.51 -26.18 -41.07 -7.78 -6.83 -20.96 -10.68%
EY -5.65 -7.99 -3.82 -2.43 -12.85 -14.64 -4.77 11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.00 1.20 1.53 0.87 0.79 0.71 67.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 28/05/15 27/02/15 20/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.195 0.195 0.21 0.20 0.25 0.13 0.135 -
P/RPS 1.51 1.18 2.61 2.59 3.69 1.99 1.65 -5.75%
P/EPS -17.26 -12.84 -30.54 -35.71 -14.97 -6.58 -20.96 -12.17%
EY -5.79 -7.79 -3.27 -2.80 -6.68 -15.20 -4.77 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.00 1.40 1.33 1.67 0.76 0.71 64.87%

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