[MCLEAN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[MCLEAN] MCLEAN TECHNOLOGIES BERHAD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 17.1%
YoY- 18.61%
Quarter Report
Latest QR
Upcoming QR
MCLEAN's Result
MCLEAN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 66,348 58,724 63,444 39,962 36,618 35,190 39,371 9.08%
PBT -2,232 1,441 4,698 -3,708 -5,129 -4,725 -847 17.51%
Tax -494 -663 155 0 712 168 -236 13.09%
NP -2,726 778 4,853 -3,708 -4,417 -4,557 -1,083 16.62%
-
NP to SH -2,725 385 4,218 -3,708 -4,556 -4,557 -1,083 16.61%
-
Tax Rate - 46.01% -3.30% - - - - -
Total Cost 69,074 57,946 58,591 43,670 41,035 39,747 40,454 9.32%
-
Net Worth 28,604 32,180 32,180 11,596 17,568 21,078 24,933 2.31%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 28,604 32,180 32,180 11,596 17,568 21,078 24,933 2.31%
NOSH 178,778 178,778 178,778 89,203 117,125 117,101 113,333 7.88%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -4.11% 1.32% 7.65% -9.28% -12.06% -12.95% -2.75% -
ROE -9.53% 1.20% 13.11% -31.98% -25.93% -21.62% -4.34% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.11 32.85 35.49 44.80 31.26 30.05 34.74 1.10%
EPS -1.52 0.22 2.36 -4.16 -3.89 -3.89 -0.96 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.18 0.13 0.15 0.18 0.22 -5.16%
Adjusted Per Share Value based on latest NOSH - 89,203
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.87 29.98 32.39 20.40 18.70 17.97 20.10 9.08%
EPS -1.39 0.20 2.15 -1.89 -2.33 -2.33 -0.55 16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1643 0.1643 0.0592 0.0897 0.1076 0.1273 2.30%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.125 0.28 0.16 0.20 0.13 0.14 0.15 -
P/RPS 0.34 0.85 0.45 0.45 0.42 0.47 0.43 -3.83%
P/EPS -8.20 130.02 6.78 -4.81 -3.34 -3.60 -15.70 -10.25%
EY -12.19 0.77 14.75 -20.78 -29.92 -27.80 -6.37 11.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.56 0.89 1.54 0.87 0.78 0.68 2.31%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 21/08/17 29/08/16 18/08/15 28/08/14 30/08/13 28/08/12 -
Price 0.115 0.26 0.17 0.195 0.25 0.135 0.16 -
P/RPS 0.31 0.79 0.48 0.44 0.80 0.45 0.46 -6.36%
P/EPS -7.54 120.73 7.21 -4.69 -6.43 -3.47 -16.74 -12.44%
EY -13.25 0.83 13.88 -21.32 -15.56 -28.83 -5.97 14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.44 0.94 1.50 1.67 0.75 0.73 -0.22%

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