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

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 117.64%
YoY- 255.61%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
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 9,108 7,930 10,501 9,939 8,450 10,481 9,402 -2.08%
PBT -909 -1,866 10 335 -1,675 483 177 -
Tax 40 -4 24 -30 -54 -176 26 33.09%
NP -869 -1,870 34 305 -1,729 307 203 -
-
NP to SH -869 -1,870 34 305 -1,729 307 619 -
-
Tax Rate - - -240.00% 8.96% - 36.44% -14.69% -
Total Cost 9,977 9,800 10,467 9,634 10,179 10,174 9,199 5.53%
-
Net Worth 23,486 23,522 24,933 25,807 24,700 25,217 74,931 -53.69%
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 23,486 23,522 24,933 25,807 24,700 25,217 74,931 -53.69%
NOSH 117,432 117,610 113,333 117,307 112,272 109,642 325,789 -49.19%
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 -9.54% -23.58% 0.32% 3.07% -20.46% 2.93% 2.16% -
ROE -3.70% -7.95% 0.14% 1.18% -7.00% 1.22% 0.83% -
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 7.76 6.74 9.27 8.47 7.53 9.56 2.89 92.60%
EPS -0.74 -1.59 0.03 0.26 -1.54 0.28 0.19 -
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 4.62 4.02 5.32 5.04 4.28 5.31 4.77 -2.09%
EPS -0.44 -0.95 0.02 0.15 -0.88 0.16 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1193 0.1264 0.1309 0.1252 0.1279 0.38 -53.69%
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 1.55 1.93 1.62 2.01 2.33 1.52 8.32 -67.21%
P/EPS -16.22 -8.18 500.00 65.38 -11.36 51.79 126.32 -
EY -6.17 -12.23 0.20 1.53 -8.80 1.93 0.79 -
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 1.61 1.93 1.73 1.83 2.92 1.83 6.06 -58.50%
P/EPS -16.89 -8.18 533.33 59.62 -14.29 62.50 92.11 -
EY -5.92 -12.23 0.19 1.68 -7.00 1.60 1.09 -
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