Highlights

[CAELY] QoQ Quarter Result on 2010-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -571.27%    YoY -     -357.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 12,983 15,460 15,709 13,501 17,978 22,961 23,972 -33.58%
  QoQ % -16.02% -1.59% 16.35% -24.90% -21.70% -4.22% -
  Horiz. % 54.16% 64.49% 65.53% 56.32% 75.00% 95.78% 100.00%
PBT -5,307 -1,267 -2,039 -3,002 1,106 1,106 1,854 -
  QoQ % -318.86% 37.86% 32.08% -371.43% 0.00% -40.35% -
  Horiz. % -286.25% -68.34% -109.98% -161.92% 59.65% 59.65% 100.00%
Tax 959 255 143 0 -469 -469 -587 -
  QoQ % 276.08% 78.32% 0.00% 0.00% 0.00% 20.10% -
  Horiz. % -163.37% -43.44% -24.36% -0.00% 79.90% 79.90% 100.00%
NP -4,348 -1,012 -1,896 -3,002 637 637 1,267 -
  QoQ % -329.64% 46.62% 36.84% -571.27% 0.00% -49.72% -
  Horiz. % -343.17% -79.87% -149.64% -236.94% 50.28% 50.28% 100.00%
NP to SH -4,348 -1,012 -1,896 -3,002 637 637 1,267 -
  QoQ % -329.64% 46.62% 36.84% -571.27% 0.00% -49.72% -
  Horiz. % -343.17% -79.87% -149.64% -236.94% 50.28% 50.28% 100.00%
Tax Rate - % - % - % - % 42.41 % 42.41 % 31.66 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 133.95% 133.95% 100.00%
Total Cost 17,331 16,472 17,605 16,503 17,341 22,324 22,705 -16.49%
  QoQ % 5.21% -6.44% 6.68% -4.83% -22.32% -1.68% -
  Horiz. % 76.33% 72.55% 77.54% 72.68% 76.38% 98.32% 100.00%
Net Worth 60,359 63,055 64,779 69,339 69,980 72,458 71,268 -10.49%
  QoQ % -4.28% -2.66% -6.58% -0.92% -3.42% 1.67% -
  Horiz. % 84.69% 88.48% 90.90% 97.29% 98.19% 101.67% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 60,359 63,055 64,779 69,339 69,980 72,458 71,268 -10.49%
  QoQ % -4.28% -2.66% -6.58% -0.92% -3.42% 1.67% -
  Horiz. % 84.69% 88.48% 90.90% 97.29% 98.19% 101.67% 100.00%
NOSH 79,420 77,846 78,999 81,576 78,629 79,624 79,187 0.20%
  QoQ % 2.02% -1.46% -3.16% 3.75% -1.25% 0.55% -
  Horiz. % 100.29% 98.31% 99.76% 103.02% 99.30% 100.55% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -33.49 % -6.55 % -12.07 % -22.24 % 3.54 % 2.77 % 5.29 % -
  QoQ % -411.30% 45.73% 45.73% -728.25% 27.80% -47.64% -
  Horiz. % -633.08% -123.82% -228.17% -420.42% 66.92% 52.36% 100.00%
ROE -7.20 % -1.60 % -2.93 % -4.33 % 0.91 % 0.88 % 1.78 % -
  QoQ % -350.00% 45.39% 32.33% -575.82% 3.41% -50.56% -
  Horiz. % -404.49% -89.89% -164.61% -243.26% 51.12% 49.44% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.35 19.86 19.88 16.55 22.86 28.84 30.27 -33.70%
  QoQ % -17.67% -0.10% 20.12% -27.60% -20.74% -4.72% -
  Horiz. % 54.01% 65.61% 65.68% 54.67% 75.52% 95.28% 100.00%
EPS -5.40 -1.30 -2.40 -3.68 0.80 0.80 1.60 -
  QoQ % -315.38% 45.83% 34.78% -560.00% 0.00% -50.00% -
  Horiz. % -337.50% -81.25% -150.00% -230.00% 50.00% 50.00% 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 0.7600 0.8100 0.8200 0.8500 0.8900 0.9100 0.9000 -10.67%
  QoQ % -6.17% -1.22% -3.53% -4.49% -2.20% 1.11% -
  Horiz. % 84.44% 90.00% 91.11% 94.44% 98.89% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.90 9.41 9.56 8.22 10.94 13.97 14.59 -33.59%
  QoQ % -16.05% -1.57% 16.30% -24.86% -21.69% -4.25% -
  Horiz. % 54.15% 64.50% 65.52% 56.34% 74.98% 95.75% 100.00%
EPS -2.65 -0.62 -1.15 -1.83 0.39 0.39 0.77 -
  QoQ % -327.42% 46.09% 37.16% -569.23% 0.00% -49.35% -
  Horiz. % -344.16% -80.52% -149.35% -237.66% 50.65% 50.65% 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 0.3673 0.3837 0.3942 0.4220 0.4259 0.4409 0.4337 -10.50%
  QoQ % -4.27% -2.66% -6.59% -0.92% -3.40% 1.66% -
  Horiz. % 84.69% 88.47% 90.89% 97.30% 98.20% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2500 0.2500 0.2300 0.2800 0.3100 0.2800 0.2200 -
P/RPS 1.53 1.26 1.16 1.69 1.36 0.97 0.73 63.85%
  QoQ % 21.43% 8.62% -31.36% 24.26% 40.21% 32.88% -
  Horiz. % 209.59% 172.60% 158.90% 231.51% 186.30% 132.88% 100.00%
P/EPS -4.57 -19.23 -9.58 -7.61 38.27 35.00 13.75 -
  QoQ % 76.24% -100.73% -25.89% -119.89% 9.34% 154.55% -
  Horiz. % -33.24% -139.85% -69.67% -55.35% 278.33% 254.55% 100.00%
EY -21.90 -5.20 -10.43 -13.14 2.61 2.86 7.27 -
  QoQ % -321.15% 50.14% 20.62% -603.45% -8.74% -60.66% -
  Horiz. % -301.24% -71.53% -143.47% -180.74% 35.90% 39.34% 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 0.33 0.31 0.28 0.33 0.35 0.31 0.24 23.68%
  QoQ % 6.45% 10.71% -15.15% -5.71% 12.90% 29.17% -
  Horiz. % 137.50% 129.17% 116.67% 137.50% 145.83% 129.17% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 26/11/10 30/08/10 27/05/10 11/02/10 23/11/09 -
Price 0.2200 0.2200 0.2800 0.2800 0.2800 0.2900 0.2900 -
P/RPS 1.35 1.11 1.41 1.69 1.22 1.01 0.96 25.54%
  QoQ % 21.62% -21.28% -16.57% 38.52% 20.79% 5.21% -
  Horiz. % 140.62% 115.62% 146.88% 176.04% 127.08% 105.21% 100.00%
P/EPS -4.02 -16.92 -11.67 -7.61 34.56 36.25 18.13 -
  QoQ % 76.24% -44.99% -53.35% -122.02% -4.66% 99.94% -
  Horiz. % -22.17% -93.33% -64.37% -41.97% 190.62% 199.94% 100.00%
EY -24.88 -5.91 -8.57 -13.14 2.89 2.76 5.52 -
  QoQ % -320.98% 31.04% 34.78% -554.67% 4.71% -50.00% -
  Horiz. % -450.72% -107.07% -155.25% -238.04% 52.36% 50.00% 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 0.29 0.27 0.34 0.33 0.31 0.32 0.32 -6.36%
  QoQ % 7.41% -20.59% 3.03% 6.45% -3.12% 0.00% -
  Horiz. % 90.62% 84.38% 106.25% 103.13% 96.88% 100.00% 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.
 


 

212  254  485  1322 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.29+0.015 
 XDL 0.165+0.005 
 SUPERMX 1.61+0.09 
 XDL-WD 0.0150.00 
 COMCORP 0.225+0.135 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers