[CAELY] QoQ Cumulative Quarter Result on 2010-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 164,458 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.61 7.91 35.06 27.16 17.76 8.21 53.58 -52.34% QoQ % 122.63% -77.44% 29.09% 52.93% 116.32% -84.68% - Horiz. % 32.87% 14.76% 65.43% 50.69% 33.15% 15.32% 100.00%
EPS -1.03 -1.40 -6.24 -3.59 -2.98 -1.83 0.53 - QoQ % 26.43% 77.56% -73.82% -20.47% -62.84% -445.28% - Horiz. % -194.34% -264.15% -1,177.36% -677.36% -562.26% -345.28% 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 0.3581 0.3533 0.3682 0.3933 0.4003 0.4216 0.4232 -10.53% QoQ % 1.36% -4.05% -6.38% -1.75% -5.05% -0.38% - Horiz. % 84.62% 83.48% 87.00% 92.93% 94.59% 99.62% 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.
Comment
Caely Holding.pdf 
