[MCLEAN] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -262.75%
YoY- -21.87%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 59,318 56,167 58,615 68,341 59,252 59,340 57,581 0.49%
PBT -8,236 2,039 -5,569 -6,067 -3,832 2,687 3,788 -
Tax -347 -739 2,046 119 -399 -776 270 -
NP -8,583 1,300 -3,523 -5,948 -4,231 1,911 4,058 -
-
NP to SH -8,202 2,241 -2,440 -4,324 -3,548 859 3,579 -
-
Tax Rate - 36.24% - - - 28.88% -7.13% -
Total Cost 67,901 54,867 62,138 74,289 63,483 57,429 53,523 4.04%
-
Net Worth 21,693 29,581 23,241 26,816 30,392 33,967 24,930 -2.28%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 21,693 29,581 23,241 26,816 30,392 33,967 24,930 -2.28%
NOSH 197,213 197,213 178,778 178,778 178,778 178,778 178,778 1.64%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -14.47% 2.31% -6.01% -8.70% -7.14% 3.22% 7.05% -
ROE -37.81% 7.58% -10.50% -16.12% -11.67% 2.53% 14.36% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 30.08 28.48 32.79 38.23 33.14 33.19 43.88 -6.09%
EPS -4.16 1.02 -1.36 -2.42 -1.98 0.48 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.15 0.13 0.15 0.17 0.19 0.19 -8.69%
Adjusted Per Share Value based on latest NOSH - 178,778
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 30.08 28.48 29.72 34.65 30.04 30.09 29.20 0.49%
EPS -4.16 1.02 -1.24 -2.19 -1.80 0.44 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.15 0.1178 0.136 0.1541 0.1722 0.1264 -2.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.24 0.20 0.155 0.13 0.18 0.14 0.205 -
P/RPS 0.80 0.70 0.47 0.34 0.54 0.42 0.47 9.26%
P/EPS -5.77 17.60 -11.36 -5.37 -9.07 29.14 7.52 -
EY -17.33 5.68 -8.81 -18.60 -11.03 3.43 13.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.33 1.19 0.87 1.06 0.74 1.08 12.40%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 23/02/21 26/02/20 25/02/19 26/02/18 27/02/17 13/04/16 -
Price 0.305 0.47 0.375 0.105 0.18 0.17 0.165 -
P/RPS 1.01 1.65 1.14 0.27 0.54 0.51 0.38 17.67%
P/EPS -7.33 41.36 -27.48 -4.34 -9.07 35.38 6.05 -
EY -13.64 2.42 -3.64 -23.03 -11.03 2.83 16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.13 2.88 0.70 1.06 0.89 0.87 21.26%

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