[MCLEAN] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -45.74%
YoY--%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 8,732 10,501 9,402 7,383 5.74%
PBT -904 10 177 1,472 -
Tax 96 24 26 -310 -
NP -808 34 203 1,162 -
-
NP to SH -808 34 619 1,109 -
-
Tax Rate - -240.00% -14.69% 21.06% -
Total Cost 9,540 10,467 9,199 6,221 15.30%
-
Net Worth 21,078 24,933 74,931 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 21,078 24,933 74,931 0 -
NOSH 117,101 113,333 325,789 956 395.90%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -9.25% 0.32% 2.16% 15.74% -
ROE -3.83% 0.14% 0.83% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.46 9.27 2.89 772.25 -78.67%
EPS -0.69 0.03 0.19 116.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.22 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 956
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.43 5.32 4.77 3.74 5.80%
EPS -0.41 0.02 0.31 0.56 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1264 0.38 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/06/13 29/06/12 30/06/11 - -
Price 0.14 0.15 0.24 0.00 -
P/RPS 1.88 1.62 8.32 0.00 -
P/EPS -20.29 500.00 126.32 0.00 -
EY -4.93 0.20 0.79 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/13 28/08/12 26/08/11 - -
Price 0.135 0.16 0.175 0.00 -
P/RPS 1.81 1.73 6.06 0.00 -
P/EPS -19.57 533.33 92.11 0.00 -
EY -5.11 0.19 1.09 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.76 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