Highlights

[CAELY] QoQ Cumulative 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 -     -20.67%    YoY -     -292.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 28,965 13,006 57,652 44,669 29,210 13,501 88,119 -52.34%
  QoQ % 122.70% -77.44% 29.06% 52.92% 116.35% -84.68% -
  Horiz. % 32.87% 14.76% 65.43% 50.69% 33.15% 15.32% 100.00%
PBT -1,732 -2,341 -11,614 -6,308 -5,041 -3,002 3,046 -
  QoQ % 26.01% 79.84% -84.12% -25.13% -67.92% -198.56% -
  Horiz. % -56.86% -76.85% -381.29% -207.09% -165.50% -98.56% 100.00%
Tax 46 33 1,357 399 144 0 -2,170 -
  QoQ % 39.39% -97.57% 240.10% 177.08% 0.00% 0.00% -
  Horiz. % -2.12% -1.52% -62.53% -18.39% -6.64% -0.00% 100.00%
NP -1,686 -2,308 -10,257 -5,909 -4,897 -3,002 876 -
  QoQ % 26.95% 77.50% -73.58% -20.67% -63.12% -442.69% -
  Horiz. % -192.47% -263.47% -1,170.89% -674.54% -559.02% -342.69% 100.00%
NP to SH -1,686 -2,308 -10,257 -5,909 -4,897 -3,002 876 -
  QoQ % 26.95% 77.50% -73.58% -20.67% -63.12% -442.69% -
  Horiz. % -192.47% -263.47% -1,170.89% -674.54% -559.02% -342.69% 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 30,651 15,314 67,909 50,578 34,107 16,503 87,243 -50.18%
  QoQ % 100.15% -77.45% 34.27% 48.29% 106.67% -81.08% -
  Horiz. % 35.13% 17.55% 77.84% 57.97% 39.09% 18.92% 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 -2.86 % -3.97 % -16.94 % -9.14 % -7.44 % -4.33 % 1.26 % -
  QoQ % 27.96% 76.56% -85.34% -22.85% -71.82% -443.65% -
  Horiz. % -226.98% -315.08% -1,344.44% -725.40% -590.48% -343.65% 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 36.39 16.34 72.35 55.94 36.39 16.55 111.43 -52.54%
  QoQ % 122.71% -77.42% 29.34% 53.72% 119.88% -85.15% -
  Horiz. % 32.66% 14.66% 64.93% 50.20% 32.66% 14.85% 100.00%
EPS -2.10 -2.90 -12.80 -7.40 -6.10 -3.68 1.10 -
  QoQ % 27.59% 77.34% -72.97% -21.31% -65.76% -434.55% -
  Horiz. % -190.91% -263.64% -1,163.64% -672.73% -554.55% -334.55% 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 - 205,764
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.08 6.32 28.02 21.71 14.20 6.56 42.83 -52.34%
  QoQ % 122.78% -77.44% 29.06% 52.89% 116.46% -84.68% -
  Horiz. % 32.87% 14.76% 65.42% 50.69% 33.15% 15.32% 100.00%
EPS -0.82 -1.12 -4.98 -2.87 -2.38 -1.46 0.43 -
  QoQ % 26.79% 77.51% -73.52% -20.59% -63.01% -439.53% -
  Horiz. % -190.70% -260.47% -1,158.14% -667.44% -553.49% -339.53% 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 0.2862 0.2824 0.2943 0.3143 0.3199 0.3370 0.3382 -10.52%
  QoQ % 1.35% -4.04% -6.36% -1.75% -5.07% -0.35% -
  Horiz. % 84.62% 83.50% 87.02% 92.93% 94.59% 99.65% 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 0.52 1.32 0.35 0.45 0.63 1.69 0.28 51.03%
  QoQ % -60.61% 277.14% -22.22% -28.57% -62.72% 503.57% -
  Horiz. % 185.71% 471.43% 125.00% 160.71% 225.00% 603.57% 100.00%
P/EPS -8.97 -7.41 -1.94 -3.38 -3.77 -7.61 27.99 -
  QoQ % -21.05% -281.96% 42.60% 10.34% 50.46% -127.19% -
  Horiz. % -32.05% -26.47% -6.93% -12.08% -13.47% -27.19% 100.00%
EY -11.15 -13.49 -51.49 -29.60 -26.52 -13.14 3.57 -
  QoQ % 17.35% 73.80% -73.95% -11.61% -101.83% -468.07% -
  Horiz. % -312.32% -377.87% -1,442.30% -829.13% -742.86% -368.07% 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 0.63 1.22 0.30 0.39 0.77 1.69 0.25 85.08%
  QoQ % -48.36% 306.67% -23.08% -49.35% -54.44% 576.00% -
  Horiz. % 252.00% 488.00% 120.00% 156.00% 308.00% 676.00% 100.00%
P/EPS -10.86 -6.90 -1.71 -2.97 -4.59 -7.61 25.28 -
  QoQ % -57.39% -303.51% 42.42% 35.29% 39.68% -130.10% -
  Horiz. % -42.96% -27.29% -6.76% -11.75% -18.16% -30.10% 100.00%
EY -9.21 -14.50 -58.51 -33.64 -21.79 -13.14 3.96 -
  QoQ % 36.48% 75.22% -73.93% -54.38% -65.83% -431.82% -
  Horiz. % -232.58% -366.16% -1,477.53% -849.49% -550.25% -331.82% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS