Highlights

[CAELY] QoQ Quarter Result on 2011-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     46.92%    YoY -     23.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 26,109 13,619 15,959 13,006 12,983 15,460 15,709 40.27%
  QoQ % 91.71% -14.66% 22.70% 0.18% -16.02% -1.59% -
  Horiz. % 166.20% 86.70% 101.59% 82.79% 82.65% 98.41% 100.00%
PBT 5,377 -280 609 -2,341 -5,307 -1,267 -2,039 -
  QoQ % 2,020.36% -145.98% 126.01% 55.89% -318.86% 37.86% -
  Horiz. % -263.71% 13.73% -29.87% 114.81% 260.27% 62.14% 100.00%
Tax -2,280 33 14 33 959 255 143 -
  QoQ % -7,009.09% 135.71% -57.58% -96.56% 276.08% 78.32% -
  Horiz. % -1,594.41% 23.08% 9.79% 23.08% 670.63% 178.32% 100.00%
NP 3,097 -247 623 -2,308 -4,348 -1,012 -1,896 -
  QoQ % 1,353.85% -139.65% 126.99% 46.92% -329.64% 46.62% -
  Horiz. % -163.34% 13.03% -32.86% 121.73% 229.32% 53.38% 100.00%
NP to SH 3,097 -247 623 -2,308 -4,348 -1,012 -1,896 -
  QoQ % 1,353.85% -139.65% 126.99% 46.92% -329.64% 46.62% -
  Horiz. % -163.34% 13.03% -32.86% 121.73% 229.32% 53.38% 100.00%
Tax Rate 42.40 % - % -2.30 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,843.48% 0.00% 100.00% - - - -
Total Cost 23,012 13,866 15,336 15,314 17,331 16,472 17,605 19.53%
  QoQ % 65.96% -9.59% 0.14% -11.64% 5.21% -6.44% -
  Horiz. % 130.71% 78.76% 87.11% 86.99% 98.44% 93.56% 100.00%
Net Worth 64,000 61,599 57,627 58,097 60,359 63,055 64,779 -0.80%
  QoQ % 3.90% 6.89% -0.81% -3.75% -4.28% -2.66% -
  Horiz. % 98.80% 95.09% 88.96% 89.68% 93.18% 97.34% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 64,000 61,599 57,627 58,097 60,359 63,055 64,779 -0.80%
  QoQ % 3.90% 6.89% -0.81% -3.75% -4.28% -2.66% -
  Horiz. % 98.80% 95.09% 88.96% 89.68% 93.18% 97.34% 100.00%
NOSH 80,000 80,000 77,874 79,586 79,420 77,846 78,999 0.84%
  QoQ % 0.00% 2.73% -2.15% 0.21% 2.02% -1.46% -
  Horiz. % 101.27% 101.27% 98.58% 100.74% 100.53% 98.54% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.86 % -1.81 % 3.90 % -17.75 % -33.49 % -6.55 % -12.07 % -
  QoQ % 755.25% -146.41% 121.97% 47.00% -411.30% 45.73% -
  Horiz. % -98.26% 15.00% -32.31% 147.06% 277.46% 54.27% 100.00%
ROE 4.84 % -0.40 % 1.08 % -3.97 % -7.20 % -1.60 % -2.93 % -
  QoQ % 1,310.00% -137.04% 127.20% 44.86% -350.00% 45.39% -
  Horiz. % -165.19% 13.65% -36.86% 135.49% 245.73% 54.61% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.64 17.02 20.49 16.34 16.35 19.86 19.88 39.13%
  QoQ % 91.77% -16.94% 25.40% -0.06% -17.67% -0.10% -
  Horiz. % 164.19% 85.61% 103.07% 82.19% 82.24% 99.90% 100.00%
EPS 3.90 -0.30 0.80 -2.90 -5.40 -1.30 -2.40 -
  QoQ % 1,400.00% -137.50% 127.59% 46.30% -315.38% 45.83% -
  Horiz. % -162.50% 12.50% -33.33% 120.83% 225.00% 54.17% 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 0.8000 0.7700 0.7400 0.7300 0.7600 0.8100 0.8200 -1.63%
  QoQ % 3.90% 4.05% 1.37% -3.95% -6.17% -1.22% -
  Horiz. % 97.56% 93.90% 90.24% 89.02% 92.68% 98.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,938
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.93 6.74 7.90 6.44 6.43 7.66 7.78 40.26%
  QoQ % 91.84% -14.68% 22.67% 0.16% -16.06% -1.54% -
  Horiz. % 166.20% 86.63% 101.54% 82.78% 82.65% 98.46% 100.00%
EPS 1.53 -0.12 0.31 -1.14 -2.15 -0.50 -0.94 -
  QoQ % 1,375.00% -138.71% 127.19% 46.98% -330.00% 46.81% -
  Horiz. % -162.77% 12.77% -32.98% 121.28% 228.72% 53.19% 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 0.3169 0.3050 0.2854 0.2877 0.2989 0.3123 0.3208 -0.81%
  QoQ % 3.90% 6.87% -0.80% -3.75% -4.29% -2.65% -
  Horiz. % 98.78% 95.07% 88.97% 89.68% 93.17% 97.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.2400 0.2100 0.1900 0.2150 0.2500 0.2500 0.2300 -
P/RPS 0.74 1.23 0.93 1.32 1.53 1.26 1.16 -25.87%
  QoQ % -39.84% 32.26% -29.55% -13.73% 21.43% 8.62% -
  Horiz. % 63.79% 106.03% 80.17% 113.79% 131.90% 108.62% 100.00%
P/EPS 6.20 -68.02 23.75 -7.41 -4.57 -19.23 -9.58 -
  QoQ % 109.11% -386.40% 420.51% -62.14% 76.24% -100.73% -
  Horiz. % -64.72% 710.02% -247.91% 77.35% 47.70% 200.73% 100.00%
EY 16.13 -1.47 4.21 -13.49 -21.90 -5.20 -10.43 -
  QoQ % 1,197.28% -134.92% 131.21% 38.40% -321.15% 50.14% -
  Horiz. % -154.65% 14.09% -40.36% 129.34% 209.97% 49.86% 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 0.30 0.27 0.26 0.29 0.33 0.31 0.28 4.70%
  QoQ % 11.11% 3.85% -10.34% -12.12% 6.45% 10.71% -
  Horiz. % 107.14% 96.43% 92.86% 103.57% 117.86% 110.71% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 24/02/12 25/11/11 24/08/11 30/05/11 25/02/11 26/11/10 -
Price 0.2200 0.2400 0.2300 0.2000 0.2200 0.2200 0.2800 -
P/RPS 0.67 1.41 1.12 1.22 1.35 1.11 1.41 -39.08%
  QoQ % -52.48% 25.89% -8.20% -9.63% 21.62% -21.28% -
  Horiz. % 47.52% 100.00% 79.43% 86.52% 95.74% 78.72% 100.00%
P/EPS 5.68 -77.73 28.75 -6.90 -4.02 -16.92 -11.67 -
  QoQ % 107.31% -370.37% 516.67% -71.64% 76.24% -44.99% -
  Horiz. % -48.67% 666.07% -246.36% 59.13% 34.45% 144.99% 100.00%
EY 17.60 -1.29 3.48 -14.50 -24.88 -5.91 -8.57 -
  QoQ % 1,464.34% -137.07% 124.00% 41.72% -320.98% 31.04% -
  Horiz. % -205.37% 15.05% -40.61% 169.19% 290.32% 68.96% 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 0.28 0.31 0.31 0.27 0.29 0.27 0.34 -12.13%
  QoQ % -9.68% 0.00% 14.81% -6.90% 7.41% -20.59% -
  Horiz. % 82.35% 91.18% 91.18% 79.41% 85.29% 79.41% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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