Highlights

[CAELY] QoQ Quarter Result on 2009-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     227.82%    YoY -     342.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 17,978 22,961 23,972 23,208 23,568 21,543 21,319 -10.75%
  QoQ % -21.70% -4.22% 3.29% -1.53% 9.40% 1.05% -
  Horiz. % 84.33% 107.70% 112.44% 108.86% 110.55% 101.05% 100.00%
PBT 1,106 1,106 1,854 1,722 768 -207 101 393.84%
  QoQ % 0.00% -40.35% 7.67% 124.22% 471.01% -304.95% -
  Horiz. % 1,095.05% 1,095.05% 1,835.64% 1,704.95% 760.40% -204.95% 100.00%
Tax -469 -469 -587 -555 -1,684 -1,642 -396 11.95%
  QoQ % 0.00% 20.10% -5.77% 67.04% -2.56% -314.65% -
  Horiz. % 118.43% 118.43% 148.23% 140.15% 425.25% 414.65% 100.00%
NP 637 637 1,267 1,167 -916 -1,849 -295 -
  QoQ % 0.00% -49.72% 8.57% 227.40% 50.46% -526.78% -
  Horiz. % -215.93% -215.93% -429.49% -395.59% 310.51% 626.78% 100.00%
NP to SH 637 637 1,267 1,167 -913 -1,849 -295 -
  QoQ % 0.00% -49.72% 8.57% 227.82% 50.62% -526.78% -
  Horiz. % -215.93% -215.93% -429.49% -395.59% 309.49% 626.78% 100.00%
Tax Rate 42.41 % 42.41 % 31.66 % 32.23 % 219.27 % - % 392.08 % -77.33%
  QoQ % 0.00% 33.95% -1.77% -85.30% 0.00% 0.00% -
  Horiz. % 10.82% 10.82% 8.07% 8.22% 55.92% 0.00% 100.00%
Total Cost 17,341 22,324 22,705 22,041 24,484 23,392 21,614 -13.67%
  QoQ % -22.32% -1.68% 3.01% -9.98% 4.67% 8.23% -
  Horiz. % 80.23% 103.28% 105.05% 101.98% 113.28% 108.23% 100.00%
Net Worth 69,980 72,458 71,268 69,241 72,209 71,548 66,374 3.59%
  QoQ % -3.42% 1.67% 2.93% -4.11% 0.92% 7.79% -
  Horiz. % 105.43% 109.17% 107.37% 104.32% 108.79% 107.79% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 69,980 72,458 71,268 69,241 72,209 71,548 66,374 3.59%
  QoQ % -3.42% 1.67% 2.93% -4.11% 0.92% 7.79% -
  Horiz. % 105.43% 109.17% 107.37% 104.32% 108.79% 107.79% 100.00%
NOSH 78,629 79,624 79,187 77,800 82,999 80,391 73,749 4.37%
  QoQ % -1.25% 0.55% 1.78% -6.27% 3.24% 9.01% -
  Horiz. % 106.62% 107.97% 107.37% 105.49% 112.54% 109.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.54 % 2.77 % 5.29 % 5.03 % -3.89 % -8.58 % -1.38 % -
  QoQ % 27.80% -47.64% 5.17% 229.31% 54.66% -521.74% -
  Horiz. % -256.52% -200.72% -383.33% -364.49% 281.88% 621.74% 100.00%
ROE 0.91 % 0.88 % 1.78 % 1.69 % -1.26 % -2.58 % -0.44 % -
  QoQ % 3.41% -50.56% 5.33% 234.13% 51.16% -486.36% -
  Horiz. % -206.82% -200.00% -404.55% -384.09% 286.36% 586.36% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.86 28.84 30.27 29.83 28.40 26.80 28.91 -14.50%
  QoQ % -20.74% -4.72% 1.48% 5.04% 5.97% -7.30% -
  Horiz. % 79.07% 99.76% 104.70% 103.18% 98.24% 92.70% 100.00%
EPS 0.80 0.80 1.60 1.50 -1.10 -2.30 -0.40 -
  QoQ % 0.00% -50.00% 6.67% 236.36% 52.17% -475.00% -
  Horiz. % -200.00% -200.00% -400.00% -375.00% 275.00% 575.00% 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 0.8900 0.9100 0.9000 0.8900 0.8700 0.8900 0.9000 -0.74%
  QoQ % -2.20% 1.11% 1.12% 2.30% -2.25% -1.11% -
  Horiz. % 98.89% 101.11% 100.00% 98.89% 96.67% 98.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,443
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.80 13.80 14.40 13.94 14.16 12.94 12.81 -10.76%
  QoQ % -21.74% -4.17% 3.30% -1.55% 9.43% 1.01% -
  Horiz. % 84.31% 107.73% 112.41% 108.82% 110.54% 101.01% 100.00%
EPS 0.38 0.38 0.76 0.70 -0.55 -1.11 -0.18 -
  QoQ % 0.00% -50.00% 8.57% 227.27% 50.45% -516.67% -
  Horiz. % -211.11% -211.11% -422.22% -388.89% 305.56% 616.67% 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 0.4204 0.4353 0.4282 0.4160 0.4338 0.4299 0.3988 3.58%
  QoQ % -3.42% 1.66% 2.93% -4.10% 0.91% 7.80% -
  Horiz. % 105.42% 109.15% 107.37% 104.31% 108.78% 107.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.3100 0.2800 0.2200 0.1900 0.1700 0.1900 0.1700 -
P/RPS 1.36 0.97 0.73 0.64 0.60 0.71 0.59 74.59%
  QoQ % 40.21% 32.88% 14.06% 6.67% -15.49% 20.34% -
  Horiz. % 230.51% 164.41% 123.73% 108.47% 101.69% 120.34% 100.00%
P/EPS 38.27 35.00 13.75 12.67 -15.45 -8.26 -42.50 -
  QoQ % 9.34% 154.55% 8.52% 182.01% -87.05% 80.56% -
  Horiz. % -90.05% -82.35% -32.35% -29.81% 36.35% 19.44% 100.00%
EY 2.61 2.86 7.27 7.89 -6.47 -12.11 -2.35 -
  QoQ % -8.74% -60.66% -7.86% 221.95% 46.57% -415.32% -
  Horiz. % -111.06% -121.70% -309.36% -335.74% 275.32% 515.32% 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 0.31 0.24 0.21 0.20 0.21 0.19 50.33%
  QoQ % 12.90% 29.17% 14.29% 5.00% -4.76% 10.53% -
  Horiz. % 184.21% 163.16% 126.32% 110.53% 105.26% 110.53% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 11/02/10 23/11/09 25/08/09 28/05/09 26/02/09 27/11/08 -
Price 0.2800 0.2900 0.2900 0.2200 0.1900 0.1800 0.1700 -
P/RPS 1.22 1.01 0.96 0.74 0.67 0.67 0.59 62.38%
  QoQ % 20.79% 5.21% 29.73% 10.45% 0.00% 13.56% -
  Horiz. % 206.78% 171.19% 162.71% 125.42% 113.56% 113.56% 100.00%
P/EPS 34.56 36.25 18.13 14.67 -17.27 -7.83 -42.50 -
  QoQ % -4.66% 99.94% 23.59% 184.94% -120.56% 81.58% -
  Horiz. % -81.32% -85.29% -42.66% -34.52% 40.64% 18.42% 100.00%
EY 2.89 2.76 5.52 6.82 -5.79 -12.78 -2.35 -
  QoQ % 4.71% -50.00% -19.06% 217.79% 54.69% -443.83% -
  Horiz. % -122.98% -117.45% -234.89% -290.21% 246.38% 543.83% 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 0.32 0.32 0.25 0.22 0.20 0.19 38.63%
  QoQ % -3.12% 0.00% 28.00% 13.64% 10.00% 5.26% -
  Horiz. % 163.16% 168.42% 168.42% 131.58% 115.79% 105.26% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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
Partners & Brokers