[MCLEAN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -221.97%
YoY- 13.12%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,373 21,989 9,520 9,577 9,108 8,450 8,534 11.46%
PBT 2,417 6,266 -813 -1,272 -909 -1,675 1,011 15.61%
Tax -323 270 0 517 40 -54 -172 11.06%
NP 2,094 6,536 -813 -755 -869 -1,729 839 16.45%
-
NP to SH 1,650 6,057 -813 -755 -869 -1,729 839 11.92%
-
Tax Rate 13.36% -4.31% - - - - 17.01% -
Total Cost 14,279 15,453 10,333 10,332 9,977 10,179 7,695 10.84%
-
Net Worth 33,967 24,930 17,735 22,273 23,486 24,700 20,695 8.60%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 33,967 24,930 17,735 22,273 23,486 24,700 20,695 8.60%
NOSH 178,778 178,778 118,235 117,230 117,432 112,272 27,966 36.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.79% 29.72% -8.54% -7.88% -9.54% -20.46% 9.83% -
ROE 4.86% 24.30% -4.58% -3.39% -3.70% -7.00% 4.05% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.16 16.76 8.05 8.17 7.76 7.53 30.51 -18.15%
EPS 0.92 4.62 -0.69 -0.64 -0.74 -1.54 3.00 -17.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.15 0.19 0.20 0.22 0.74 -20.25%
Adjusted Per Share Value based on latest NOSH - 117,230
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.30 11.15 4.83 4.86 4.62 4.28 4.33 11.44%
EPS 0.84 3.07 -0.41 -0.38 -0.44 -0.88 0.43 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.1264 0.0899 0.1129 0.1191 0.1252 0.1049 8.60%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.14 0.205 0.18 0.135 0.12 0.175 0.00 -
P/RPS 1.53 1.22 2.24 1.65 1.55 2.33 0.00 -
P/EPS 15.17 4.44 -26.18 -20.96 -16.22 -11.36 0.00 -
EY 6.59 22.52 -3.82 -4.77 -6.17 -8.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.08 1.20 0.71 0.60 0.80 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 13/04/16 27/02/15 27/02/14 28/02/13 28/02/12 05/05/11 -
Price 0.17 0.165 0.21 0.135 0.125 0.22 0.00 -
P/RPS 1.86 0.98 2.61 1.65 1.61 2.92 0.00 -
P/EPS 18.42 3.57 -30.54 -20.96 -16.89 -14.29 0.00 -
EY 5.43 27.98 -3.27 -4.77 -5.92 -7.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 1.40 0.71 0.63 1.00 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