Highlights

[CAELY] QoQ Annualized Quarter Result on 2012-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     145.23%    YoY -     111.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 90,620 87,702 84,488 68,693 56,777 57,930 52,024 44.53%
  QoQ % 3.33% 3.80% 22.99% 20.99% -1.99% 11.35% -
  Horiz. % 174.19% 168.58% 162.40% 132.04% 109.14% 111.35% 100.00%
PBT 1,772 1,532 760 3,365 -2,682 -3,464 -9,364 -
  QoQ % 15.67% 101.58% -77.41% 225.43% 22.56% 63.01% -
  Horiz. % -18.92% -16.36% -8.12% -35.94% 28.65% 36.99% 100.00%
Tax -400 -186 228 -2,200 106 92 132 -
  QoQ % -115.05% -181.58% 110.36% -2,162.51% 15.94% -30.30% -
  Horiz. % -303.03% -140.91% 172.73% -1,666.67% 80.81% 69.70% 100.00%
NP 1,372 1,346 988 1,165 -2,576 -3,372 -9,232 -
  QoQ % 1.93% 36.23% -15.19% 145.23% 23.61% 63.47% -
  Horiz. % -14.86% -14.58% -10.70% -12.62% 27.90% 36.53% 100.00%
NP to SH 1,372 1,346 988 1,165 -2,576 -3,372 -9,232 -
  QoQ % 1.93% 36.23% -15.19% 145.23% 23.61% 63.47% -
  Horiz. % -14.86% -14.58% -10.70% -12.62% 27.90% 36.53% 100.00%
Tax Rate 22.57 % 12.14 % -30.00 % 65.38 % - % - % - % -
  QoQ % 85.91% 140.47% -145.89% 0.00% 0.00% 0.00% -
  Horiz. % 34.52% 18.57% -45.89% 100.00% - - -
Total Cost 89,248 86,356 83,500 67,528 59,353 61,302 61,256 28.37%
  QoQ % 3.35% 3.42% 23.65% 13.77% -3.18% 0.08% -
  Horiz. % 145.70% 140.98% 136.31% 110.24% 96.89% 100.08% 100.00%
Net Worth 64,800 64,000 64,000 64,000 61,599 58,893 58,097 7.51%
  QoQ % 1.25% 0.00% 0.00% 3.90% 4.60% 1.37% -
  Horiz. % 111.54% 110.16% 110.16% 110.16% 106.03% 101.37% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,800 64,000 64,000 64,000 61,599 58,893 58,097 7.51%
  QoQ % 1.25% 0.00% 0.00% 3.90% 4.60% 1.37% -
  Horiz. % 111.54% 110.16% 110.16% 110.16% 106.03% 101.37% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,586 79,586 0.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.52% 0.00% -
  Horiz. % 100.52% 100.52% 100.52% 100.52% 100.52% 100.00% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.51 % 1.53 % 1.17 % 1.70 % -4.54 % -5.82 % -17.75 % -
  QoQ % -1.31% 30.77% -31.18% 137.44% 21.99% 67.21% -
  Horiz. % -8.51% -8.62% -6.59% -9.58% 25.58% 32.79% 100.00%
ROE 2.12 % 2.10 % 1.54 % 1.82 % -4.18 % -5.73 % -15.89 % -
  QoQ % 0.95% 36.36% -15.38% 143.54% 27.05% 63.94% -
  Horiz. % -13.34% -13.22% -9.69% -11.45% 26.31% 36.06% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 113.28 109.63 105.61 85.87 70.97 72.79 65.37 44.03%
  QoQ % 3.33% 3.81% 22.99% 20.99% -2.50% 11.35% -
  Horiz. % 173.29% 167.71% 161.56% 131.36% 108.57% 111.35% 100.00%
EPS 1.73 1.60 1.20 1.50 -3.20 -4.20 -11.60 -
  QoQ % 8.12% 33.33% -20.00% 146.87% 23.81% 63.79% -
  Horiz. % -14.91% -13.79% -10.34% -12.93% 27.59% 36.21% 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 0.8000 0.8000 0.8000 0.7700 0.7400 0.7300 7.14%
  QoQ % 1.25% 0.00% 0.00% 3.90% 4.05% 1.37% -
  Horiz. % 110.96% 109.59% 109.59% 109.59% 105.48% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 191,310
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.37 45.84 44.16 35.91 29.68 30.28 27.19 44.54%
  QoQ % 3.34% 3.80% 22.97% 20.99% -1.98% 11.36% -
  Horiz. % 174.22% 168.59% 162.41% 132.07% 109.16% 111.36% 100.00%
EPS 0.72 0.70 0.52 0.61 -1.35 -1.76 -4.83 -
  QoQ % 2.86% 34.62% -14.75% 145.19% 23.30% 63.56% -
  Horiz. % -14.91% -14.49% -10.77% -12.63% 27.95% 36.44% 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 0.3387 0.3345 0.3345 0.3345 0.3220 0.3078 0.3037 7.51%
  QoQ % 1.26% 0.00% 0.00% 3.88% 4.61% 1.35% -
  Horiz. % 111.52% 110.14% 110.14% 110.14% 106.03% 101.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2800 0.2600 0.2200 0.2400 0.2100 0.1900 0.2150 -
P/RPS 0.25 0.24 0.21 0.28 0.30 0.26 0.33 -16.83%
  QoQ % 4.17% 14.29% -25.00% -6.67% 15.38% -21.21% -
  Horiz. % 75.76% 72.73% 63.64% 84.85% 90.91% 78.79% 100.00%
P/EPS 16.33 15.45 17.81 16.48 -6.52 -4.48 -1.85 -
  QoQ % 5.70% -13.25% 8.07% 352.76% -45.54% -142.16% -
  Horiz. % -882.70% -835.14% -962.70% -890.81% 352.43% 242.16% 100.00%
EY 6.13 6.47 5.61 6.07 -15.33 -22.30 -53.95 -
  QoQ % -5.26% 15.33% -7.58% 139.60% 31.26% 58.67% -
  Horiz. % -11.36% -11.99% -10.40% -11.25% 28.42% 41.33% 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 0.35 0.33 0.28 0.30 0.27 0.26 0.29 13.29%
  QoQ % 6.06% 17.86% -6.67% 11.11% 3.85% -10.34% -
  Horiz. % 120.69% 113.79% 96.55% 103.45% 93.10% 89.66% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 31/05/12 24/02/12 25/11/11 24/08/11 -
Price 0.2950 0.2800 0.3100 0.2200 0.2400 0.2300 0.2000 -
P/RPS 0.26 0.26 0.29 0.26 0.34 0.32 0.31 -11.02%
  QoQ % 0.00% -10.34% 11.54% -23.53% 6.25% 3.23% -
  Horiz. % 83.87% 83.87% 93.55% 83.87% 109.68% 103.23% 100.00%
P/EPS 17.20 16.64 25.10 15.11 -7.45 -5.43 -1.72 -
  QoQ % 3.37% -33.71% 66.12% 302.82% -37.20% -215.70% -
  Horiz. % -1,000.00% -967.44% -1,459.30% -878.49% 433.14% 315.70% 100.00%
EY 5.81 6.01 3.98 6.62 -13.42 -18.42 -58.00 -
  QoQ % -3.33% 51.01% -39.88% 149.33% 27.14% 68.24% -
  Horiz. % -10.02% -10.36% -6.86% -11.41% 23.14% 31.76% 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 0.36 0.35 0.39 0.28 0.31 0.31 0.27 21.04%
  QoQ % 2.86% -10.26% 39.29% -9.68% 0.00% 14.81% -
  Horiz. % 133.33% 129.63% 144.44% 103.70% 114.81% 114.81% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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