Highlights

[CAELY] QoQ Cumulative 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 -     160.30%    YoY -     111.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 67,965 43,851 21,122 68,693 42,583 28,965 13,006 199.63%
  QoQ % 54.99% 107.61% -69.25% 61.32% 47.02% 122.70% -
  Horiz. % 522.57% 337.16% 162.40% 528.16% 327.41% 222.70% 100.00%
PBT 1,329 766 190 3,365 -2,012 -1,732 -2,341 -
  QoQ % 73.50% 303.16% -94.35% 267.25% -16.17% 26.01% -
  Horiz. % -56.77% -32.72% -8.12% -143.74% 85.95% 73.99% 100.00%
Tax -300 -93 57 -2,200 80 46 33 -
  QoQ % -222.58% -263.16% 102.59% -2,850.00% 73.91% 39.39% -
  Horiz. % -909.09% -281.82% 172.73% -6,666.67% 242.42% 139.39% 100.00%
NP 1,029 673 247 1,165 -1,932 -1,686 -2,308 -
  QoQ % 52.90% 172.47% -78.80% 160.30% -14.59% 26.95% -
  Horiz. % -44.58% -29.16% -10.70% -50.48% 83.71% 73.05% 100.00%
NP to SH 1,029 673 247 1,165 -1,932 -1,686 -2,308 -
  QoQ % 52.90% 172.47% -78.80% 160.30% -14.59% 26.95% -
  Horiz. % -44.58% -29.16% -10.70% -50.48% 83.71% 73.05% 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 66,936 43,178 20,875 67,528 44,515 30,651 15,314 166.14%
  QoQ % 55.02% 106.84% -69.09% 51.70% 45.23% 100.15% -
  Horiz. % 437.09% 281.95% 136.31% 440.96% 290.68% 200.15% 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 1.59 % 1.05 % 0.39 % 1.82 % -3.14 % -2.86 % -3.97 % -
  QoQ % 51.43% 169.23% -78.57% 157.96% -9.79% 27.96% -
  Horiz. % -40.05% -26.45% -9.82% -45.84% 79.09% 72.04% 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 84.96 54.81 26.40 85.87 53.23 36.39 16.34 198.63%
  QoQ % 55.01% 107.61% -69.26% 61.32% 46.28% 122.71% -
  Horiz. % 519.95% 335.43% 161.57% 525.52% 325.76% 222.71% 100.00%
EPS 1.30 0.80 0.30 1.50 -2.40 -2.10 -2.90 -
  QoQ % 62.50% 166.67% -80.00% 162.50% -14.29% 27.59% -
  Horiz. % -44.83% -27.59% -10.34% -51.72% 82.76% 72.41% 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 - 191,270
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 35.53 22.93 11.04 35.91 22.26 15.14 6.80 199.60%
  QoQ % 54.95% 107.70% -69.26% 61.32% 47.03% 122.65% -
  Horiz. % 522.50% 337.21% 162.35% 528.09% 327.35% 222.65% 100.00%
EPS 0.54 0.35 0.13 0.61 -1.01 -0.88 -1.21 -
  QoQ % 54.29% 169.23% -78.69% 160.40% -14.77% 27.27% -
  Horiz. % -44.63% -28.93% -10.74% -50.41% 83.47% 72.73% 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 0.3388 0.3346 0.3346 0.3346 0.3221 0.3079 0.3037 7.53%
  QoQ % 1.26% 0.00% 0.00% 3.88% 4.61% 1.38% -
  Horiz. % 111.56% 110.17% 110.17% 110.17% 106.06% 101.38% 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 0.33 0.47 0.83 0.28 0.39 0.52 1.32 -60.15%
  QoQ % -29.79% -43.37% 196.43% -28.21% -25.00% -60.61% -
  Horiz. % 25.00% 35.61% 62.88% 21.21% 29.55% 39.39% 100.00%
P/EPS 21.77 30.91 71.26 16.48 -8.70 -8.97 -7.41 -
  QoQ % -29.57% -56.62% 332.40% 289.43% 3.01% -21.05% -
  Horiz. % -293.79% -417.14% -961.67% -222.40% 117.41% 121.05% 100.00%
EY 4.59 3.24 1.40 6.07 -11.50 -11.15 -13.49 -
  QoQ % 41.67% 131.43% -76.94% 152.78% -3.14% 17.35% -
  Horiz. % -34.03% -24.02% -10.38% -45.00% 85.25% 82.65% 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 0.35 0.51 1.17 0.26 0.45 0.63 1.22 -56.34%
  QoQ % -31.37% -56.41% 350.00% -42.22% -28.57% -48.36% -
  Horiz. % 28.69% 41.80% 95.90% 21.31% 36.89% 51.64% 100.00%
P/EPS 22.93 33.28 100.40 15.11 -9.94 -10.86 -6.90 -
  QoQ % -31.10% -66.85% 564.46% 252.01% 8.47% -57.39% -
  Horiz. % -332.32% -482.32% -1,455.07% -218.99% 144.06% 157.39% 100.00%
EY 4.36 3.00 1.00 6.62 -10.06 -9.21 -14.50 -
  QoQ % 45.33% 200.00% -84.89% 165.81% -9.23% 36.48% -
  Horiz. % -30.07% -20.69% -6.90% -45.66% 69.38% 63.52% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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