Highlights

[MCLEAN] YoY Quarter Result on 2020-06-30 [#2]

Stock [MCLEAN]: MCLEAN TECHNOLOGIES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     154.74%    YoY -     125.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 12,469 13,412 17,854 12,846 14,477 11,497 7,941 7.80%
  YoY % -7.03% -24.88% 38.98% -11.27% 25.92% 44.78% -
  Horiz. % 157.02% 168.90% 224.83% 161.77% 182.31% 144.78% 100.00%
PBT 168 -1,765 178 -2,052 233 -1,330 -1,956 -
  YoY % 109.52% -1,091.57% 108.67% -980.69% 117.52% 32.00% -
  Horiz. % -8.59% 90.24% -9.10% 104.91% -11.91% 68.00% 100.00%
Tax -63 -20 -30 0 -115 0 0 -
  YoY % -215.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.78% 17.39% 26.09% -0.00% 100.00% - -
NP 105 -1,785 148 -2,052 118 -1,330 -1,956 -
  YoY % 105.88% -1,306.08% 107.21% -1,838.98% 108.87% 32.00% -
  Horiz. % -5.37% 91.26% -7.57% 104.91% -6.03% 68.00% 100.00%
NP to SH 306 -1,178 108 -1,670 31 -1,008 -1,956 -
  YoY % 125.98% -1,190.74% 106.47% -5,487.10% 103.08% 48.47% -
  Horiz. % -15.64% 60.22% -5.52% 85.38% -1.58% 51.53% 100.00%
Tax Rate 37.50 % - % 16.85 % - % 49.36 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.97% 0.00% 34.14% 0.00% 100.00% - -
Total Cost 12,364 15,197 17,706 14,898 14,359 12,827 9,897 3.78%
  YoY % -18.64% -14.17% 18.85% 3.75% 11.94% 29.60% -
  Horiz. % 124.93% 153.55% 178.90% 150.53% 145.08% 129.60% 100.00%
Net Worth 25,637 23,241 28,604 32,180 32,180 11,596 17,568 6.50%
  YoY % 10.31% -18.75% -11.11% 0.00% 177.50% -33.99% -
  Horiz. % 145.93% 132.29% 162.81% 183.17% 183.17% 66.01% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 25,637 23,241 28,604 32,180 32,180 11,596 17,568 6.50%
  YoY % 10.31% -18.75% -11.11% 0.00% 177.50% -33.99% -
  Horiz. % 145.93% 132.29% 162.81% 183.17% 183.17% 66.01% 100.00%
NOSH 197,213 178,778 178,778 178,778 178,778 89,203 117,125 9.06%
  YoY % 10.31% 0.00% 0.00% 0.00% 100.42% -23.84% -
  Horiz. % 168.38% 152.64% 152.64% 152.64% 152.64% 76.16% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.84 % -13.31 % 0.83 % -15.97 % 0.82 % -11.57 % -24.63 % -
  YoY % 106.31% -1,703.61% 105.20% -2,047.56% 107.09% 53.02% -
  Horiz. % -3.41% 54.04% -3.37% 64.84% -3.33% 46.98% 100.00%
ROE 1.19 % -5.07 % 0.38 % -5.19 % 0.10 % -8.69 % -11.13 % -
  YoY % 123.47% -1,434.21% 107.32% -5,290.00% 101.15% 21.92% -
  Horiz. % -10.69% 45.55% -3.41% 46.63% -0.90% 78.08% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.32 7.50 9.99 7.19 8.10 12.89 6.78 -1.16%
  YoY % -15.73% -24.92% 38.94% -11.23% -37.16% 90.12% -
  Horiz. % 93.22% 110.62% 147.35% 106.05% 119.47% 190.12% 100.00%
EPS 0.16 -0.66 0.06 -0.93 0.02 -1.13 -1.67 -
  YoY % 124.24% -1,200.00% 106.45% -4,750.00% 101.77% 32.34% -
  Horiz. % -9.58% 39.52% -3.59% 55.69% -1.20% 67.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1300 0.1300 0.1600 0.1800 0.1800 0.1300 0.1500 -2.35%
  YoY % 0.00% -18.75% -11.11% 0.00% 38.46% -13.33% -
  Horiz. % 86.67% 86.67% 106.67% 120.00% 120.00% 86.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,213
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.32 6.80 9.05 6.51 7.34 5.83 4.03 7.78%
  YoY % -7.06% -24.86% 39.02% -11.31% 25.90% 44.67% -
  Horiz. % 156.82% 168.73% 224.57% 161.54% 182.13% 144.67% 100.00%
EPS 0.16 -0.60 0.05 -0.85 0.02 -0.51 -0.99 -
  YoY % 126.67% -1,300.00% 105.88% -4,350.00% 103.92% 48.48% -
  Horiz. % -16.16% 60.61% -5.05% 85.86% -2.02% 51.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1300 0.1178 0.1450 0.1632 0.1632 0.0588 0.0891 6.49%
  YoY % 10.36% -18.76% -11.15% 0.00% 177.55% -34.01% -
  Horiz. % 145.90% 132.21% 162.74% 183.16% 183.16% 65.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1850 0.0800 0.1250 0.2800 0.1600 0.2000 0.1300 -
P/RPS 2.93 1.07 1.25 3.90 1.98 1.55 1.92 7.29%
  YoY % 173.83% -14.40% -67.95% 96.97% 27.74% -19.27% -
  Horiz. % 152.60% 55.73% 65.10% 203.12% 103.12% 80.73% 100.00%
P/EPS 119.23 -12.14 206.92 -29.97 922.73 -17.70 -7.78 -
  YoY % 1,082.13% -105.87% 790.42% -103.25% 5,313.16% -127.51% -
  Horiz. % -1,532.52% 156.04% -2,659.64% 385.22% -11,860.28% 227.51% 100.00%
EY 0.84 -8.24 0.48 -3.34 0.11 -5.65 -12.85 -
  YoY % 110.19% -1,816.67% 114.37% -3,136.36% 101.95% 56.03% -
  Horiz. % -6.54% 64.12% -3.74% 25.99% -0.86% 43.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.42 0.62 0.78 1.56 0.89 1.54 0.87 8.50%
  YoY % 129.03% -20.51% -50.00% 75.28% -42.21% 77.01% -
  Horiz. % 163.22% 71.26% 89.66% 179.31% 102.30% 177.01% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 21/08/17 29/08/16 18/08/15 28/08/14 -
Price 0.2300 0.1250 0.1150 0.2600 0.1700 0.1950 0.2500 -
P/RPS 3.64 1.67 1.15 3.62 2.10 1.51 3.69 -0.23%
  YoY % 117.96% 45.22% -68.23% 72.38% 39.07% -59.08% -
  Horiz. % 98.64% 45.26% 31.17% 98.10% 56.91% 40.92% 100.00%
P/EPS 148.23 -18.97 190.37 -27.83 980.40 -17.26 -14.97 -
  YoY % 881.39% -109.96% 784.05% -102.84% 5,780.19% -15.30% -
  Horiz. % -990.18% 126.72% -1,271.68% 185.91% -6,549.10% 115.30% 100.00%
EY 0.67 -5.27 0.53 -3.59 0.10 -5.79 -6.68 -
  YoY % 112.71% -1,094.34% 114.76% -3,690.00% 101.73% 13.32% -
  Horiz. % -10.03% 78.89% -7.93% 53.74% -1.50% 86.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.77 0.96 0.72 1.44 0.94 1.50 1.67 0.97%
  YoY % 84.38% 33.33% -50.00% 53.19% -37.33% -10.18% -
  Horiz. % 105.99% 57.49% 43.11% 86.23% 56.29% 89.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS