Highlights

[CAELY] QoQ Annualized Quarter Result on 2011-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -30.19%    YoY -     -1,270.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 56,777 57,930 52,024 57,652 59,558 58,420 54,004 3.39%
  QoQ % -1.99% 11.35% -9.76% -3.20% 1.95% 8.18% -
  Horiz. % 105.14% 107.27% 96.33% 106.76% 110.29% 108.18% 100.00%
PBT -2,682 -3,464 -9,364 -11,614 -8,410 -10,082 -12,008 -63.08%
  QoQ % 22.56% 63.01% 19.37% -38.09% 16.58% 16.04% -
  Horiz. % 22.34% 28.85% 77.98% 96.72% 70.04% 83.96% 100.00%
Tax 106 92 132 1,357 532 288 0 -
  QoQ % 15.94% -30.30% -90.27% 155.08% 84.72% 0.00% -
  Horiz. % 37.04% 31.94% 45.83% 471.18% 184.72% 100.00% -
NP -2,576 -3,372 -9,232 -10,257 -7,878 -9,794 -12,008 -64.06%
  QoQ % 23.61% 63.47% 9.99% -30.19% 19.56% 18.44% -
  Horiz. % 21.45% 28.08% 76.88% 85.42% 65.61% 81.56% 100.00%
NP to SH -2,576 -3,372 -9,232 -10,257 -7,878 -9,794 -12,008 -64.06%
  QoQ % 23.61% 63.47% 9.99% -30.19% 19.56% 18.44% -
  Horiz. % 21.45% 28.08% 76.88% 85.42% 65.61% 81.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 59,353 61,302 61,256 67,909 67,437 68,214 66,012 -6.83%
  QoQ % -3.18% 0.08% -9.80% 0.70% -1.14% 3.34% -
  Horiz. % 89.91% 92.86% 92.80% 102.87% 102.16% 103.34% 100.00%
Net Worth 61,599 58,893 58,097 60,560 64,679 65,828 69,339 -7.57%
  QoQ % 4.60% 1.37% -4.07% -6.37% -1.75% -5.06% -
  Horiz. % 88.84% 84.94% 83.79% 87.34% 93.28% 94.94% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 61,599 58,893 58,097 60,560 64,679 65,828 69,339 -7.57%
  QoQ % 4.60% 1.37% -4.07% -6.37% -1.75% -5.06% -
  Horiz. % 88.84% 84.94% 83.79% 87.34% 93.28% 94.94% 100.00%
NOSH 80,000 79,586 79,586 79,685 79,851 80,278 81,576 -1.29%
  QoQ % 0.52% 0.00% -0.12% -0.21% -0.53% -1.59% -
  Horiz. % 98.07% 97.56% 97.56% 97.68% 97.89% 98.41% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.54 % -5.82 % -17.75 % -17.79 % -13.23 % -16.76 % -22.24 % -65.23%
  QoQ % 21.99% 67.21% 0.22% -34.47% 21.06% 24.64% -
  Horiz. % 20.41% 26.17% 79.81% 79.99% 59.49% 75.36% 100.00%
ROE -4.18 % -5.73 % -15.89 % -16.94 % -12.18 % -14.88 % -17.32 % -61.14%
  QoQ % 27.05% 63.94% 6.20% -39.08% 18.15% 14.09% -
  Horiz. % 24.13% 33.08% 91.74% 97.81% 70.32% 85.91% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 70.97 72.79 65.37 72.35 74.59 72.77 66.20 4.73%
  QoQ % -2.50% 11.35% -9.65% -3.00% 2.50% 9.92% -
  Horiz. % 107.21% 109.95% 98.75% 109.29% 112.67% 109.92% 100.00%
EPS -3.20 -4.20 -11.60 -12.80 -9.87 -12.20 -14.72 -63.74%
  QoQ % 23.81% 63.79% 9.37% -29.69% 19.10% 17.12% -
  Horiz. % 21.74% 28.53% 78.80% 86.96% 67.05% 82.88% 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 0.7700 0.7400 0.7300 0.7600 0.8100 0.8200 0.8500 -6.36%
  QoQ % 4.05% 1.37% -3.95% -6.17% -1.22% -3.53% -
  Horiz. % 90.59% 87.06% 85.88% 89.41% 95.29% 96.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.52 35.22 31.63 35.06 36.21 35.52 32.84 3.37%
  QoQ % -1.99% 11.35% -9.78% -3.18% 1.94% 8.16% -
  Horiz. % 105.12% 107.25% 96.32% 106.76% 110.26% 108.16% 100.00%
EPS -1.57 -2.05 -5.61 -6.24 -4.79 -5.96 -7.30 -64.00%
  QoQ % 23.41% 63.46% 10.10% -30.27% 19.63% 18.36% -
  Horiz. % 21.51% 28.08% 76.85% 85.48% 65.62% 81.64% 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 0.3746 0.3581 0.3533 0.3682 0.3933 0.4003 0.4216 -7.56%
  QoQ % 4.61% 1.36% -4.05% -6.38% -1.75% -5.05% -
  Horiz. % 88.85% 84.94% 83.80% 87.33% 93.29% 94.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2100 0.1900 0.2150 0.2500 0.2500 0.2300 0.2800 -
P/RPS 0.30 0.26 0.33 0.35 0.34 0.32 0.42 -20.04%
  QoQ % 15.38% -21.21% -5.71% 2.94% 6.25% -23.81% -
  Horiz. % 71.43% 61.90% 78.57% 83.33% 80.95% 76.19% 100.00%
P/EPS -6.52 -4.48 -1.85 -1.94 -2.53 -1.89 -1.90 127.00%
  QoQ % -45.54% -142.16% 4.64% 23.32% -33.86% 0.53% -
  Horiz. % 343.16% 235.79% 97.37% 102.11% 133.16% 99.47% 100.00%
EY -15.33 -22.30 -53.95 -51.49 -39.47 -53.04 -52.57 -55.93%
  QoQ % 31.26% 58.67% -4.78% -30.45% 25.58% -0.89% -
  Horiz. % 29.16% 42.42% 102.63% 97.95% 75.08% 100.89% 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 0.26 0.29 0.33 0.31 0.28 0.33 -12.49%
  QoQ % 3.85% -10.34% -12.12% 6.45% 10.71% -15.15% -
  Horiz. % 81.82% 78.79% 87.88% 100.00% 93.94% 84.85% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 24/08/11 30/05/11 25/02/11 26/11/10 30/08/10 -
Price 0.2400 0.2300 0.2000 0.2200 0.2200 0.2800 0.2800 -
P/RPS 0.34 0.32 0.31 0.30 0.29 0.38 0.42 -13.11%
  QoQ % 6.25% 3.23% 3.33% 3.45% -23.68% -9.52% -
  Horiz. % 80.95% 76.19% 73.81% 71.43% 69.05% 90.48% 100.00%
P/EPS -7.45 -5.43 -1.72 -1.71 -2.23 -2.30 -1.90 148.04%
  QoQ % -37.20% -215.70% -0.58% 23.32% 3.04% -21.05% -
  Horiz. % 392.11% 285.79% 90.53% 90.00% 117.37% 121.05% 100.00%
EY -13.42 -18.42 -58.00 -58.51 -44.85 -43.57 -52.57 -59.66%
  QoQ % 27.14% 68.24% 0.87% -30.46% -2.94% 17.12% -
  Horiz. % 25.53% 35.04% 110.33% 111.30% 85.31% 82.88% 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 0.31 0.27 0.29 0.27 0.34 0.33 -4.07%
  QoQ % 0.00% 14.81% -6.90% 7.41% -20.59% 3.03% -
  Horiz. % 93.94% 93.94% 81.82% 87.88% 81.82% 103.03% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

380  425  431  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.075-0.005 
 TRIVE 0.010.00 
 ARMADA 0.1350.00 
 VELESTO 0.12+0.005 
 KNM 0.1150.00 
 ALAM 0.045-0.005 
 HIBISCS 0.335-0.005 
 MINETEC 0.14+0.015 
 JAKS 0.79+0.03 
 SANICHI 0.0450.00 

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