Highlights

[CAELY] QoQ Cumulative 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 -     -71.48%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 44,669 29,210 13,501 88,119 70,141 47,180 23,208 54.55%
  QoQ % 52.92% 116.35% -84.68% 25.63% 48.67% 103.29% -
  Horiz. % 192.47% 125.86% 58.17% 379.69% 302.23% 203.29% 100.00%
PBT -6,308 -5,041 -3,002 3,046 4,682 3,576 1,722 -
  QoQ % -25.13% -67.92% -198.56% -34.94% 30.93% 107.67% -
  Horiz. % -366.32% -292.74% -174.33% 176.89% 271.89% 207.67% 100.00%
Tax 399 144 0 -2,170 -1,611 -1,142 -555 -
  QoQ % 177.08% 0.00% 0.00% -34.70% -41.07% -105.77% -
  Horiz. % -71.89% -25.95% -0.00% 390.99% 290.27% 205.77% 100.00%
NP -5,909 -4,897 -3,002 876 3,071 2,434 1,167 -
  QoQ % -20.67% -63.12% -442.69% -71.48% 26.17% 108.57% -
  Horiz. % -506.34% -419.62% -257.24% 75.06% 263.15% 208.57% 100.00%
NP to SH -5,909 -4,897 -3,002 876 3,071 2,434 1,167 -
  QoQ % -20.67% -63.12% -442.69% -71.48% 26.17% 108.57% -
  Horiz. % -506.34% -419.62% -257.24% 75.06% 263.15% 208.57% 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 50,578 34,107 16,503 87,243 67,070 44,746 22,041 73.71%
  QoQ % 48.29% 106.67% -81.08% 30.08% 49.89% 103.01% -
  Horiz. % 229.47% 154.74% 74.87% 395.82% 304.30% 203.01% 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 -9.14 % -7.44 % -4.33 % 1.26 % 4.18 % 3.33 % 1.69 % -
  QoQ % -22.85% -71.82% -443.65% -69.86% 25.53% 97.04% -
  Horiz. % -540.83% -440.24% -256.21% 74.56% 247.34% 197.04% 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 55.94 36.39 16.55 111.43 86.79 58.15 29.83 51.90%
  QoQ % 53.72% 119.88% -85.15% 28.39% 49.25% 94.94% -
  Horiz. % 187.53% 121.99% 55.48% 373.55% 290.95% 194.94% 100.00%
EPS -7.40 -6.10 -3.68 1.10 3.80 3.00 1.50 -
  QoQ % -21.31% -65.76% -434.55% -71.05% 26.67% 100.00% -
  Horiz. % -493.33% -406.67% -245.33% 73.33% 253.33% 200.00% 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 - 164,458
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.16 17.76 8.21 53.58 42.65 28.69 14.11 54.56%
  QoQ % 52.93% 116.32% -84.68% 25.63% 48.66% 103.33% -
  Horiz. % 192.49% 125.87% 58.19% 379.73% 302.27% 203.33% 100.00%
EPS -3.59 -2.98 -1.83 0.53 1.87 1.48 0.71 -
  QoQ % -20.47% -62.84% -445.28% -71.66% 26.35% 108.45% -
  Horiz. % -505.63% -419.72% -257.75% 74.65% 263.38% 208.45% 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 0.3933 0.4003 0.4216 0.4232 0.4472 0.4440 0.4210 -4.42%
  QoQ % -1.75% -5.05% -0.38% -5.37% 0.72% 5.46% -
  Horiz. % 93.42% 95.08% 100.14% 100.52% 106.22% 105.46% 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 0.45 0.63 1.69 0.28 0.32 0.38 0.64 -20.88%
  QoQ % -28.57% -62.72% 503.57% -12.50% -15.79% -40.62% -
  Horiz. % 70.31% 98.44% 264.06% 43.75% 50.00% 59.38% 100.00%
P/EPS -3.38 -3.77 -7.61 27.99 7.37 7.33 12.67 -
  QoQ % 10.34% 50.46% -127.19% 279.78% 0.55% -42.15% -
  Horiz. % -26.68% -29.76% -60.06% 220.92% 58.17% 57.85% 100.00%
EY -29.60 -26.52 -13.14 3.57 13.57 13.64 7.89 -
  QoQ % -11.61% -101.83% -468.07% -73.69% -0.51% 72.88% -
  Horiz. % -375.16% -336.12% -166.54% 45.25% 171.99% 172.88% 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 0.28 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 0.39 0.77 1.69 0.25 0.33 0.50 0.74 -34.68%
  QoQ % -49.35% -54.44% 576.00% -24.24% -34.00% -32.43% -
  Horiz. % 52.70% 104.05% 228.38% 33.78% 44.59% 67.57% 100.00%
P/EPS -2.97 -4.59 -7.61 25.28 7.63 9.67 14.67 -
  QoQ % 35.29% 39.68% -130.10% 231.32% -21.10% -34.08% -
  Horiz. % -20.25% -31.29% -51.87% 172.32% 52.01% 65.92% 100.00%
EY -33.64 -21.79 -13.14 3.96 13.10 10.34 6.82 -
  QoQ % -54.38% -65.83% -431.82% -69.77% 26.69% 51.61% -
  Horiz. % -493.26% -319.50% -192.67% 58.06% 192.08% 151.61% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
5. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers