Highlights

[CAELY] QoQ Annualized Quarter Result on 2010-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -78.61%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 59,558 58,420 54,004 88,119 93,521 94,360 92,832 -25.55%
  QoQ % 1.95% 8.18% -38.71% -5.78% -0.89% 1.65% -
  Horiz. % 64.16% 62.93% 58.17% 94.92% 100.74% 101.65% 100.00%
PBT -8,410 -10,082 -12,008 3,046 6,242 7,152 6,888 -
  QoQ % 16.58% 16.04% -494.22% -51.21% -12.71% 3.83% -
  Horiz. % -122.11% -146.37% -174.33% 44.22% 90.63% 103.83% 100.00%
Tax 532 288 0 -2,170 -2,148 -2,284 -2,220 -
  QoQ % 84.72% 0.00% 0.00% -1.02% 5.95% -2.88% -
  Horiz. % -23.96% -12.97% -0.00% 97.75% 96.76% 102.88% 100.00%
NP -7,878 -9,794 -12,008 876 4,094 4,868 4,668 -
  QoQ % 19.56% 18.44% -1,470.78% -78.61% -15.89% 4.28% -
  Horiz. % -168.78% -209.81% -257.24% 18.77% 87.72% 104.28% 100.00%
NP to SH -7,878 -9,794 -12,008 876 4,094 4,868 4,668 -
  QoQ % 19.56% 18.44% -1,470.78% -78.61% -15.89% 4.28% -
  Horiz. % -168.78% -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% 0.00% 107.03% 7.73% -0.90% -
  Horiz. % 0.00% 0.00% 0.00% 221.04% 106.76% 99.10% 100.00%
Total Cost 67,437 68,214 66,012 87,243 89,426 89,492 88,164 -16.32%
  QoQ % -1.14% 3.34% -24.34% -2.44% -0.07% 1.51% -
  Horiz. % 76.49% 77.37% 74.87% 98.96% 101.43% 101.51% 100.00%
Net Worth 64,679 65,828 69,339 69,593 73,542 73,019 69,241 -4.43%
  QoQ % -1.75% -5.06% -0.36% -5.37% 0.72% 5.46% -
  Horiz. % 93.41% 95.07% 100.14% 100.51% 106.21% 105.46% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 64,679 65,828 69,339 69,593 73,542 73,019 69,241 -4.43%
  QoQ % -1.75% -5.06% -0.36% -5.37% 0.72% 5.46% -
  Horiz. % 93.41% 95.07% 100.14% 100.51% 106.21% 105.46% 100.00%
NOSH 79,851 80,278 81,576 79,083 80,815 81,133 77,800 1.75%
  QoQ % -0.53% -1.59% 3.15% -2.14% -0.39% 4.28% -
  Horiz. % 102.64% 103.19% 104.85% 101.65% 103.88% 104.28% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -13.23 % -16.76 % -22.24 % 0.99 % 4.38 % 5.16 % 5.03 % -
  QoQ % 21.06% 24.64% -2,346.46% -77.40% -15.12% 2.58% -
  Horiz. % -263.02% -333.20% -442.15% 19.68% 87.08% 102.58% 100.00%
ROE -12.18 % -14.88 % -17.32 % 1.26 % 5.57 % 6.67 % 6.74 % -
  QoQ % 18.15% 14.09% -1,474.60% -77.38% -16.49% -1.04% -
  Horiz. % -180.71% -220.77% -256.97% 18.69% 82.64% 98.96% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.59 72.77 66.20 111.43 115.72 116.30 119.32 -26.83%
  QoQ % 2.50% 9.92% -40.59% -3.71% -0.50% -2.53% -
  Horiz. % 62.51% 60.99% 55.48% 93.39% 96.98% 97.47% 100.00%
EPS -9.87 -12.20 -14.72 1.10 5.07 6.00 6.00 -
  QoQ % 19.10% 17.12% -1,438.18% -78.30% -15.50% 0.00% -
  Horiz. % -164.50% -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 0.8100 0.8200 0.8500 0.8800 0.9100 0.9000 0.8900 -6.07%
  QoQ % -1.22% -3.53% -3.41% -3.30% 1.11% 1.12% -
  Horiz. % 91.01% 92.13% 95.51% 98.88% 102.25% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,434
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.99 28.44 26.29 42.89 45.52 45.93 45.19 -25.56%
  QoQ % 1.93% 8.18% -38.70% -5.78% -0.89% 1.64% -
  Horiz. % 64.15% 62.93% 58.18% 94.91% 100.73% 101.64% 100.00%
EPS -3.84 -4.77 -5.85 0.43 1.99 2.37 2.27 -
  QoQ % 19.50% 18.46% -1,460.47% -78.39% -16.03% 4.41% -
  Horiz. % -169.16% -210.13% -257.71% 18.94% 87.67% 104.41% 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 0.3148 0.3204 0.3375 0.3388 0.3580 0.3554 0.3371 -4.45%
  QoQ % -1.75% -5.07% -0.38% -5.36% 0.73% 5.43% -
  Horiz. % 93.38% 95.05% 100.12% 100.50% 106.20% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2500 0.2300 0.2800 0.3100 0.2800 0.2200 0.1900 -
P/RPS 0.34 0.32 0.42 0.28 0.24 0.19 0.16 65.06%
  QoQ % 6.25% -23.81% 50.00% 16.67% 26.32% 18.75% -
  Horiz. % 212.50% 200.00% 262.50% 175.00% 150.00% 118.75% 100.00%
P/EPS -2.53 -1.89 -1.90 27.99 5.53 3.67 3.17 -
  QoQ % -33.86% 0.53% -106.79% 406.15% 50.68% 15.77% -
  Horiz. % -79.81% -59.62% -59.94% 882.97% 174.45% 115.77% 100.00%
EY -39.47 -53.04 -52.57 3.57 18.10 27.27 31.58 -
  QoQ % 25.58% -0.89% -1,572.55% -80.28% -33.63% -13.65% -
  Horiz. % -124.98% -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 0.31 0.28 0.33 0.35 0.31 0.24 0.21 29.55%
  QoQ % 10.71% -15.15% -5.71% 12.90% 29.17% 14.29% -
  Horiz. % 147.62% 133.33% 157.14% 166.67% 147.62% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 27/05/10 11/02/10 23/11/09 25/08/09 -
Price 0.2200 0.2800 0.2800 0.2800 0.2900 0.2900 0.2200 -
P/RPS 0.29 0.38 0.42 0.25 0.25 0.25 0.18 37.31%
  QoQ % -23.68% -9.52% 68.00% 0.00% 0.00% 38.89% -
  Horiz. % 161.11% 211.11% 233.33% 138.89% 138.89% 138.89% 100.00%
P/EPS -2.23 -2.30 -1.90 25.28 5.72 4.83 3.67 -
  QoQ % 3.04% -21.05% -107.52% 341.96% 18.43% 31.61% -
  Horiz. % -60.76% -62.67% -51.77% 688.83% 155.86% 131.61% 100.00%
EY -44.85 -43.57 -52.57 3.96 17.47 20.69 27.27 -
  QoQ % -2.94% 17.12% -1,427.53% -77.33% -15.56% -24.13% -
  Horiz. % -164.47% -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 0.27 0.34 0.33 0.32 0.32 0.32 0.25 5.25%
  QoQ % -20.59% 3.03% 3.13% 0.00% 0.00% 28.00% -
  Horiz. % 108.00% 136.00% 132.00% 128.00% 128.00% 128.00% 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
 
 

185  575  616  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.875+0.165 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 KSTAR 0.255-0.065 
 DNEX 0.235+0.01 
 PNEPCB 0.345+0.015 
 JFTECH 2.19+0.23 
 DGB 0.105-0.02 
 DNEX-WD 0.04+0.005 

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