Highlights

[CAELY] QoQ Annualized Quarter Result on 2009-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -15.89%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 58,420 54,004 88,119 93,521 94,360 92,832 0 -
  QoQ % 8.18% -38.71% -5.78% -0.89% 1.65% 0.00% -
  Horiz. % 62.93% 58.17% 94.92% 100.74% 101.65% 100.00% -
PBT -10,082 -12,008 3,046 6,242 7,152 6,888 0 -
  QoQ % 16.04% -494.22% -51.21% -12.71% 3.83% 0.00% -
  Horiz. % -146.37% -174.33% 44.22% 90.63% 103.83% 100.00% -
Tax 288 0 -2,170 -2,148 -2,284 -2,220 0 -
  QoQ % 0.00% 0.00% -1.02% 5.95% -2.88% 0.00% -
  Horiz. % -12.97% -0.00% 97.75% 96.76% 102.88% 100.00% -
NP -9,794 -12,008 876 4,094 4,868 4,668 0 -
  QoQ % 18.44% -1,470.78% -78.61% -15.89% 4.28% 0.00% -
  Horiz. % -209.81% -257.24% 18.77% 87.72% 104.28% 100.00% -
NP to SH -9,794 -12,008 876 4,094 4,868 4,668 0 -
  QoQ % 18.44% -1,470.78% -78.61% -15.89% 4.28% 0.00% -
  Horiz. % -209.81% -257.24% 18.77% 87.72% 104.28% 100.00% -
Tax Rate - % - % 71.24 % 34.41 % 31.94 % 32.23 % - % -
  QoQ % 0.00% 0.00% 107.03% 7.73% -0.90% 0.00% -
  Horiz. % 0.00% 0.00% 221.04% 106.76% 99.10% 100.00% -
Total Cost 68,214 66,012 87,243 89,426 89,492 88,164 0 -
  QoQ % 3.34% -24.34% -2.44% -0.07% 1.51% 0.00% -
  Horiz. % 77.37% 74.87% 98.96% 101.43% 101.51% 100.00% -
Net Worth 65,828 69,339 69,593 73,542 73,019 69,241 70,519 -4.48%
  QoQ % -5.06% -0.36% -5.37% 0.72% 5.46% -1.81% -
  Horiz. % 93.35% 98.33% 98.69% 104.29% 103.55% 98.19% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 65,828 69,339 69,593 73,542 73,019 69,241 70,519 -4.48%
  QoQ % -5.06% -0.36% -5.37% 0.72% 5.46% -1.81% -
  Horiz. % 93.35% 98.33% 98.69% 104.29% 103.55% 98.19% 100.00%
NOSH 80,278 81,576 79,083 80,815 81,133 77,800 81,057 -0.64%
  QoQ % -1.59% 3.15% -2.14% -0.39% 4.28% -4.02% -
  Horiz. % 99.04% 100.64% 97.56% 99.70% 100.09% 95.98% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -16.76 % -22.24 % 0.99 % 4.38 % 5.16 % 5.03 % - % -
  QoQ % 24.64% -2,346.46% -77.40% -15.12% 2.58% 0.00% -
  Horiz. % -333.20% -442.15% 19.68% 87.08% 102.58% 100.00% -
ROE -14.88 % -17.32 % 1.26 % 5.57 % 6.67 % 6.74 % - % -
  QoQ % 14.09% -1,474.60% -77.38% -16.49% -1.04% 0.00% -
  Horiz. % -220.77% -256.97% 18.69% 82.64% 98.96% 100.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 72.77 66.20 111.43 115.72 116.30 119.32 - -
  QoQ % 9.92% -40.59% -3.71% -0.50% -2.53% 0.00% -
  Horiz. % 60.99% 55.48% 93.39% 96.98% 97.47% 100.00% -
EPS -12.20 -14.72 1.10 5.07 6.00 6.00 0.00 -
  QoQ % 17.12% -1,438.18% -78.30% -15.50% 0.00% 0.00% -
  Horiz. % -203.33% -245.33% 18.33% 84.50% 100.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8200 0.8500 0.8800 0.9100 0.9000 0.8900 0.8700 -3.87%
  QoQ % -3.53% -3.41% -3.30% 1.11% 1.12% 2.30% -
  Horiz. % 94.25% 97.70% 101.15% 104.60% 103.45% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.52 32.84 53.58 56.87 57.38 56.45 - -
  QoQ % 8.16% -38.71% -5.79% -0.89% 1.65% 0.00% -
  Horiz. % 62.92% 58.18% 94.92% 100.74% 101.65% 100.00% -
EPS -5.96 -7.30 0.53 2.49 2.96 2.84 0.00 -
  QoQ % 18.36% -1,477.36% -78.71% -15.88% 4.23% 0.00% -
  Horiz. % -209.86% -257.04% 18.66% 87.68% 104.23% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4003 0.4216 0.4232 0.4472 0.4440 0.4210 0.4288 -4.48%
  QoQ % -5.05% -0.38% -5.37% 0.72% 5.46% -1.82% -
  Horiz. % 93.35% 98.32% 98.69% 104.29% 103.54% 98.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2300 0.2800 0.3100 0.2800 0.2200 0.1900 0.1700 -
P/RPS 0.32 0.42 0.28 0.24 0.19 0.16 0.00 -
  QoQ % -23.81% 50.00% 16.67% 26.32% 18.75% 0.00% -
  Horiz. % 200.00% 262.50% 175.00% 150.00% 118.75% 100.00% -
P/EPS -1.89 -1.90 27.99 5.53 3.67 3.17 0.00 -
  QoQ % 0.53% -106.79% 406.15% 50.68% 15.77% 0.00% -
  Horiz. % -59.62% -59.94% 882.97% 174.45% 115.77% 100.00% -
EY -53.04 -52.57 3.57 18.10 27.27 31.58 0.00 -
  QoQ % -0.89% -1,572.55% -80.28% -33.63% -13.65% 0.00% -
  Horiz. % -167.95% -166.47% 11.30% 57.31% 86.35% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.33 0.35 0.31 0.24 0.21 0.20 25.12%
  QoQ % -15.15% -5.71% 12.90% 29.17% 14.29% 5.00% -
  Horiz. % 140.00% 165.00% 175.00% 155.00% 120.00% 105.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 11/02/10 23/11/09 25/08/09 28/05/09 -
Price 0.2800 0.2800 0.2800 0.2900 0.2900 0.2200 0.1900 -
P/RPS 0.38 0.42 0.25 0.25 0.25 0.18 0.00 -
  QoQ % -9.52% 68.00% 0.00% 0.00% 38.89% 0.00% -
  Horiz. % 211.11% 233.33% 138.89% 138.89% 138.89% 100.00% -
P/EPS -2.30 -1.90 25.28 5.72 4.83 3.67 0.00 -
  QoQ % -21.05% -107.52% 341.96% 18.43% 31.61% 0.00% -
  Horiz. % -62.67% -51.77% 688.83% 155.86% 131.61% 100.00% -
EY -43.57 -52.57 3.96 17.47 20.69 27.27 0.00 -
  QoQ % 17.12% -1,427.53% -77.33% -15.56% -24.13% 0.00% -
  Horiz. % -159.77% -192.78% 14.52% 64.06% 75.87% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.33 0.32 0.32 0.32 0.25 0.22 33.64%
  QoQ % 3.03% 3.13% 0.00% 0.00% 28.00% 13.64% -
  Horiz. % 154.55% 150.00% 145.45% 145.45% 145.45% 113.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers