Highlights

[CAELY] QoQ Annualized Quarter Result on 2010-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     19.56%    YoY -     -292.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 57,930 52,024 57,652 59,558 58,420 54,004 88,119 -24.37%
  QoQ % 11.35% -9.76% -3.20% 1.95% 8.18% -38.71% -
  Horiz. % 65.74% 59.04% 65.43% 67.59% 66.30% 61.29% 100.00%
PBT -3,464 -9,364 -11,614 -8,410 -10,082 -12,008 3,046 -
  QoQ % 63.01% 19.37% -38.09% 16.58% 16.04% -494.22% -
  Horiz. % -113.72% -307.42% -381.29% -276.12% -330.99% -394.22% 100.00%
Tax 92 132 1,357 532 288 0 -2,170 -
  QoQ % -30.30% -90.27% 155.08% 84.72% 0.00% 0.00% -
  Horiz. % -4.24% -6.08% -62.53% -24.52% -13.27% -0.00% 100.00%
NP -3,372 -9,232 -10,257 -7,878 -9,794 -12,008 876 -
  QoQ % 63.47% 9.99% -30.19% 19.56% 18.44% -1,470.78% -
  Horiz. % -384.93% -1,053.88% -1,170.89% -899.39% -1,118.04% -1,370.78% 100.00%
NP to SH -3,372 -9,232 -10,257 -7,878 -9,794 -12,008 876 -
  QoQ % 63.47% 9.99% -30.19% 19.56% 18.44% -1,470.78% -
  Horiz. % -384.93% -1,053.88% -1,170.89% -899.39% -1,118.04% -1,370.78% 100.00%
Tax Rate - % - % - % - % - % - % 71.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 61,302 61,256 67,909 67,437 68,214 66,012 87,243 -20.95%
  QoQ % 0.08% -9.80% 0.70% -1.14% 3.34% -24.34% -
  Horiz. % 70.27% 70.21% 77.84% 77.30% 78.19% 75.66% 100.00%
Net Worth 58,893 58,097 60,560 64,679 65,828 69,339 69,593 -10.52%
  QoQ % 1.37% -4.07% -6.37% -1.75% -5.06% -0.36% -
  Horiz. % 84.63% 83.48% 87.02% 92.94% 94.59% 99.64% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 58,893 58,097 60,560 64,679 65,828 69,339 69,593 -10.52%
  QoQ % 1.37% -4.07% -6.37% -1.75% -5.06% -0.36% -
  Horiz. % 84.63% 83.48% 87.02% 92.94% 94.59% 99.64% 100.00%
NOSH 79,586 79,586 79,685 79,851 80,278 81,576 79,083 0.42%
  QoQ % 0.00% -0.12% -0.21% -0.53% -1.59% 3.15% -
  Horiz. % 100.64% 100.64% 100.76% 100.97% 101.51% 103.15% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -5.82 % -17.75 % -17.79 % -13.23 % -16.76 % -22.24 % 0.99 % -
  QoQ % 67.21% 0.22% -34.47% 21.06% 24.64% -2,346.46% -
  Horiz. % -587.88% -1,792.93% -1,796.97% -1,336.36% -1,692.93% -2,246.46% 100.00%
ROE -5.73 % -15.89 % -16.94 % -12.18 % -14.88 % -17.32 % 1.26 % -
  QoQ % 63.94% 6.20% -39.08% 18.15% 14.09% -1,474.60% -
  Horiz. % -454.76% -1,261.11% -1,344.44% -966.67% -1,180.95% -1,374.60% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.79 65.37 72.35 74.59 72.77 66.20 111.43 -24.69%
  QoQ % 11.35% -9.65% -3.00% 2.50% 9.92% -40.59% -
  Horiz. % 65.32% 58.66% 64.93% 66.94% 65.31% 59.41% 100.00%
EPS -4.20 -11.60 -12.80 -9.87 -12.20 -14.72 1.10 -
  QoQ % 63.79% 9.37% -29.69% 19.10% 17.12% -1,438.18% -
  Horiz. % -381.82% -1,054.55% -1,163.64% -897.27% -1,109.09% -1,338.18% 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 0.7400 0.7300 0.7600 0.8100 0.8200 0.8500 0.8800 -10.90%
  QoQ % 1.37% -3.95% -6.17% -1.22% -3.53% -3.41% -
  Horiz. % 84.09% 82.95% 86.36% 92.05% 93.18% 96.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,222
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.06 31.49 34.89 36.05 35.36 32.69 53.33 -24.37%
  QoQ % 11.34% -9.74% -3.22% 1.95% 8.17% -38.70% -
  Horiz. % 65.74% 59.05% 65.42% 67.60% 66.30% 61.30% 100.00%
EPS -2.04 -5.59 -6.21 -4.77 -5.93 -7.27 0.53 -
  QoQ % 63.51% 9.98% -30.19% 19.56% 18.43% -1,471.70% -
  Horiz. % -384.91% -1,054.72% -1,171.70% -900.00% -1,118.87% -1,371.70% 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 0.3565 0.3516 0.3665 0.3915 0.3984 0.4197 0.4212 -10.51%
  QoQ % 1.39% -4.07% -6.39% -1.73% -5.08% -0.36% -
  Horiz. % 84.64% 83.48% 87.01% 92.95% 94.59% 99.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1900 0.2150 0.2500 0.2500 0.2300 0.2800 0.3100 -
P/RPS 0.26 0.33 0.35 0.34 0.32 0.42 0.28 -4.82%
  QoQ % -21.21% -5.71% 2.94% 6.25% -23.81% 50.00% -
  Horiz. % 92.86% 117.86% 125.00% 121.43% 114.29% 150.00% 100.00%
P/EPS -4.48 -1.85 -1.94 -2.53 -1.89 -1.90 27.99 -
  QoQ % -142.16% 4.64% 23.32% -33.86% 0.53% -106.79% -
  Horiz. % -16.01% -6.61% -6.93% -9.04% -6.75% -6.79% 100.00%
EY -22.30 -53.95 -51.49 -39.47 -53.04 -52.57 3.57 -
  QoQ % 58.67% -4.78% -30.45% 25.58% -0.89% -1,572.55% -
  Horiz. % -624.65% -1,511.20% -1,442.30% -1,105.60% -1,485.71% -1,472.55% 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 0.26 0.29 0.33 0.31 0.28 0.33 0.35 -17.96%
  QoQ % -10.34% -12.12% 6.45% 10.71% -15.15% -5.71% -
  Horiz. % 74.29% 82.86% 94.29% 88.57% 80.00% 94.29% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 30/05/11 25/02/11 26/11/10 30/08/10 27/05/10 -
Price 0.2300 0.2000 0.2200 0.2200 0.2800 0.2800 0.2800 -
P/RPS 0.32 0.31 0.30 0.29 0.38 0.42 0.25 17.87%
  QoQ % 3.23% 3.33% 3.45% -23.68% -9.52% 68.00% -
  Horiz. % 128.00% 124.00% 120.00% 116.00% 152.00% 168.00% 100.00%
P/EPS -5.43 -1.72 -1.71 -2.23 -2.30 -1.90 25.28 -
  QoQ % -215.70% -0.58% 23.32% 3.04% -21.05% -107.52% -
  Horiz. % -21.48% -6.80% -6.76% -8.82% -9.10% -7.52% 100.00%
EY -18.42 -58.00 -58.51 -44.85 -43.57 -52.57 3.96 -
  QoQ % 68.24% 0.87% -30.46% -2.94% 17.12% -1,427.53% -
  Horiz. % -465.15% -1,464.65% -1,477.53% -1,132.58% -1,100.25% -1,327.53% 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 0.31 0.27 0.29 0.27 0.34 0.33 0.32 -2.09%
  QoQ % 14.81% -6.90% 7.41% -20.59% 3.03% 3.13% -
  Horiz. % 96.88% 84.38% 90.62% 84.38% 106.25% 103.13% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

216  528  488  948 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.025+0.005 
 KGROUP 0.075-0.01 
 SANICHI 0.095+0.005 
 GDEX 0.39-0.055 
 COMFORT 3.07-0.01 
 DGB 0.0250.00 
 ARMADA 0.22-0.01 
 XOX 0.0650.00 
 NOTION 0.805+0.035 
 SUPERMX 7.42+0.52 

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

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Comfort: what you should do? Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
4. 再谈手套股4大天王 - SUPERMX业绩出炉后的最新变化! - 陈剑 Good Articles to Share
5. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
6. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
7. DON'T MISS!! THE VERY INTERESTING STORY OF NYLEX AS IT UNFOLD IN YEARS 2014 TO 2017, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
Partners & Brokers