Highlights

[CAELY] QoQ Quarter Result on 2013-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     271.63%    YoY -     880.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,995 25,310 26,219 23,097 23,557 24,114 22,729 -8.20%
  QoQ % -21.00% -3.47% 13.52% -1.95% -2.31% 6.09% -
  Horiz. % 87.97% 111.36% 115.35% 101.62% 103.64% 106.09% 100.00%
PBT -1,472 1,287 2,189 2,808 797 563 576 -
  QoQ % -214.37% -41.21% -22.04% 252.32% 41.56% -2.26% -
  Horiz. % -255.56% 223.44% 380.03% 487.50% 138.37% 97.74% 100.00%
Tax 2,646 188 -95 -420 -185 -207 -150 -
  QoQ % 1,307.45% 297.89% 77.38% -127.03% 10.63% -38.00% -
  Horiz. % -1,764.00% -125.33% 63.33% 280.00% 123.33% 138.00% 100.00%
NP 1,174 1,475 2,094 2,388 612 356 426 96.69%
  QoQ % -20.41% -29.56% -12.31% 290.20% 71.91% -16.43% -
  Horiz. % 275.59% 346.24% 491.55% 560.56% 143.66% 83.57% 100.00%
NP to SH 986 1,552 2,143 2,423 652 356 426 75.07%
  QoQ % -36.47% -27.58% -11.56% 271.63% 83.15% -16.43% -
  Horiz. % 231.46% 364.32% 503.05% 568.78% 153.05% 83.57% 100.00%
Tax Rate - % -14.61 % 4.34 % 14.96 % 23.21 % 36.77 % 26.04 % -
  QoQ % 0.00% -436.64% -70.99% -35.55% -36.88% 41.21% -
  Horiz. % 0.00% -56.11% 16.67% 57.45% 89.13% 141.21% 100.00%
Total Cost 18,821 23,835 24,125 20,709 22,945 23,758 22,303 -10.71%
  QoQ % -21.04% -1.20% 16.50% -9.75% -3.42% 6.52% -
  Horiz. % 84.39% 106.87% 108.17% 92.85% 102.88% 106.52% 100.00%
Net Worth 74,400 71,199 69,600 67,199 64,800 64,800 64,000 10.57%
  QoQ % 4.49% 2.30% 3.57% 3.70% 0.00% 1.25% -
  Horiz. % 116.25% 111.25% 108.75% 105.00% 101.25% 101.25% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.81 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 74,400 71,199 69,600 67,199 64,800 64,800 64,000 10.57%
  QoQ % 4.49% 2.30% 3.57% 3.70% 0.00% 1.25% -
  Horiz. % 116.25% 111.25% 108.75% 105.00% 101.25% 101.25% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.87 % 5.83 % 7.99 % 10.34 % 2.60 % 1.48 % 1.87 % 114.54%
  QoQ % 0.69% -27.03% -22.73% 297.69% 75.68% -20.86% -
  Horiz. % 313.90% 311.76% 427.27% 552.94% 139.04% 79.14% 100.00%
ROE 1.33 % 2.18 % 3.08 % 3.61 % 1.01 % 0.55 % 0.67 % 58.02%
  QoQ % -38.99% -29.22% -14.68% 257.43% 83.64% -17.91% -
  Horiz. % 198.51% 325.37% 459.70% 538.81% 150.75% 82.09% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 24.99 31.64 32.77 28.87 29.45 30.14 28.41 -8.20%
  QoQ % -21.02% -3.45% 13.51% -1.97% -2.29% 6.09% -
  Horiz. % 87.96% 111.37% 115.35% 101.62% 103.66% 106.09% 100.00%
EPS 1.20 1.80 2.60 3.00 0.80 0.40 0.50 79.35%
  QoQ % -33.33% -30.77% -13.33% 275.00% 100.00% -20.00% -
  Horiz. % 240.00% 360.00% 520.00% 600.00% 160.00% 80.00% 100.00%
DPS 0.01 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. % 100.00% - - - - - -
NAPS 0.9300 0.8900 0.8700 0.8400 0.8100 0.8100 0.8000 10.57%
  QoQ % 4.49% 2.30% 3.57% 3.70% 0.00% 1.25% -
  Horiz. % 116.25% 111.25% 108.75% 105.00% 101.25% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.17 15.40 15.96 14.06 14.34 14.67 13.83 -8.18%
  QoQ % -20.97% -3.51% 13.51% -1.95% -2.25% 6.07% -
  Horiz. % 88.00% 111.35% 115.40% 101.66% 103.69% 106.07% 100.00%
EPS 0.60 0.94 1.30 1.47 0.40 0.22 0.26 74.72%
  QoQ % -36.17% -27.69% -11.56% 267.50% 81.82% -15.38% -
  Horiz. % 230.77% 361.54% 500.00% 565.38% 153.85% 84.62% 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 0.4528 0.4333 0.4236 0.4089 0.3943 0.3943 0.3895 10.57%
  QoQ % 4.50% 2.29% 3.60% 3.70% 0.00% 1.23% -
  Horiz. % 116.25% 111.25% 108.75% 104.98% 101.23% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.5250 0.4300 0.3700 0.3000 0.3000 0.2800 0.2600 -
P/RPS 2.10 1.36 1.13 1.04 1.02 0.93 0.92 73.45%
  QoQ % 54.41% 20.35% 8.65% 1.96% 9.68% 1.09% -
  Horiz. % 228.26% 147.83% 122.83% 113.04% 110.87% 101.09% 100.00%
P/EPS 42.60 22.16 13.81 9.91 36.81 62.92 48.83 -8.71%
  QoQ % 92.24% 60.46% 39.35% -73.08% -41.50% 28.86% -
  Horiz. % 87.24% 45.38% 28.28% 20.29% 75.38% 128.86% 100.00%
EY 2.35 4.51 7.24 10.10 2.72 1.59 2.05 9.54%
  QoQ % -47.89% -37.71% -28.32% 271.32% 71.07% -22.44% -
  Horiz. % 114.63% 220.00% 353.17% 492.68% 132.68% 77.56% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 0.56 0.48 0.43 0.36 0.37 0.35 0.33 42.32%
  QoQ % 16.67% 11.63% 19.44% -2.70% 5.71% 6.06% -
  Horiz. % 169.70% 145.45% 130.30% 109.09% 112.12% 106.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 25/02/14 26/11/13 28/08/13 31/05/13 26/02/13 27/11/12 -
Price 0.5600 0.5300 0.4250 0.2800 0.3050 0.2950 0.2800 -
P/RPS 2.24 1.68 1.30 0.97 1.04 0.98 0.99 72.43%
  QoQ % 33.33% 29.23% 34.02% -6.73% 6.12% -1.01% -
  Horiz. % 226.26% 169.70% 131.31% 97.98% 105.05% 98.99% 100.00%
P/EPS 45.44 27.32 15.87 9.24 37.42 66.29 52.58 -9.28%
  QoQ % 66.33% 72.15% 71.75% -75.31% -43.55% 26.07% -
  Horiz. % 86.42% 51.96% 30.18% 17.57% 71.17% 126.07% 100.00%
EY 2.20 3.66 6.30 10.82 2.67 1.51 1.90 10.28%
  QoQ % -39.89% -41.90% -41.77% 305.24% 76.82% -20.53% -
  Horiz. % 115.79% 192.63% 331.58% 569.47% 140.53% 79.47% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 0.60 0.60 0.49 0.33 0.38 0.36 0.35 43.28%
  QoQ % 0.00% 22.45% 48.48% -13.16% 5.56% 2.86% -
  Horiz. % 171.43% 171.43% 140.00% 94.29% 108.57% 102.86% 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.
 


 

229  259  482  1303 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 MYEG-C87 0.055+0.005 
 EAH 0.0150.00 
 HSI-C7K 0.29+0.015 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-H8K 0.175-0.02 
 COMCORP 0.225+0.135 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers