Highlights

[CAELY] QoQ Quarter Result on 2008-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Sep-2008  [#2]
Profit Trend QoQ -     -211.74%    YoY -     -131.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 23,208 23,568 21,543 21,319 19,673 20,433 26,504 -8.48%
  QoQ % -1.53% 9.40% 1.05% 8.37% -3.72% -22.91% -
  Horiz. % 87.56% 88.92% 81.28% 80.44% 74.23% 77.09% 100.00%
PBT 1,722 768 -207 101 1,056 -305 -1,084 -
  QoQ % 124.22% 471.01% -304.95% -90.44% 446.23% 71.86% -
  Horiz. % -158.86% -70.85% 19.10% -9.32% -97.42% 28.14% 100.00%
Tax -555 -1,684 -1,642 -396 -792 -254 432 -
  QoQ % 67.04% -2.56% -314.65% 50.00% -211.81% -158.80% -
  Horiz. % -128.47% -389.81% -380.09% -91.67% -183.33% -58.80% 100.00%
NP 1,167 -916 -1,849 -295 264 -559 -652 -
  QoQ % 227.40% 50.46% -526.78% -211.74% 147.23% 14.26% -
  Horiz. % -178.99% 140.49% 283.59% 45.25% -40.49% 85.74% 100.00%
NP to SH 1,167 -913 -1,849 -295 264 -559 -652 -
  QoQ % 227.82% 50.62% -526.78% -211.74% 147.23% 14.26% -
  Horiz. % -178.99% 140.03% 283.59% 45.25% -40.49% 85.74% 100.00%
Tax Rate 32.23 % 219.27 % - % 392.08 % 75.00 % - % - % -
  QoQ % -85.30% 0.00% 0.00% 422.77% 0.00% 0.00% -
  Horiz. % 42.97% 292.36% 0.00% 522.77% 100.00% - -
Total Cost 22,041 24,484 23,392 21,614 19,409 20,992 27,156 -13.00%
  QoQ % -9.98% 4.67% 8.23% 11.36% -7.54% -22.70% -
  Horiz. % 81.16% 90.16% 86.14% 79.59% 71.47% 77.30% 100.00%
Net Worth 69,241 72,209 71,548 66,374 80,079 71,871 74,165 -4.48%
  QoQ % -4.11% 0.92% 7.79% -17.11% 11.42% -3.09% -
  Horiz. % 93.36% 97.36% 96.47% 89.50% 107.98% 96.91% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 69,241 72,209 71,548 66,374 80,079 71,871 74,165 -4.48%
  QoQ % -4.11% 0.92% 7.79% -17.11% 11.42% -3.09% -
  Horiz. % 93.36% 97.36% 96.47% 89.50% 107.98% 96.91% 100.00%
NOSH 77,800 82,999 80,391 73,749 87,999 79,857 81,499 -3.05%
  QoQ % -6.27% 3.24% 9.01% -16.19% 10.20% -2.02% -
  Horiz. % 95.46% 101.84% 98.64% 90.49% 107.98% 97.98% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.03 % -3.89 % -8.58 % -1.38 % 1.34 % -2.74 % -2.46 % -
  QoQ % 229.31% 54.66% -521.74% -202.99% 148.91% -11.38% -
  Horiz. % -204.47% 158.13% 348.78% 56.10% -54.47% 111.38% 100.00%
ROE 1.69 % -1.26 % -2.58 % -0.44 % 0.33 % -0.78 % -0.88 % -
  QoQ % 234.13% 51.16% -486.36% -233.33% 142.31% 11.36% -
  Horiz. % -192.05% 143.18% 293.18% 50.00% -37.50% 88.64% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 29.83 28.40 26.80 28.91 22.36 25.59 32.52 -5.60%
  QoQ % 5.04% 5.97% -7.30% 29.29% -12.62% -21.31% -
  Horiz. % 91.73% 87.33% 82.41% 88.90% 68.76% 78.69% 100.00%
EPS 1.50 -1.10 -2.30 -0.40 0.30 -0.70 -0.80 -
  QoQ % 236.36% 52.17% -475.00% -233.33% 142.86% 12.50% -
  Horiz. % -187.50% 137.50% 287.50% 50.00% -37.50% 87.50% 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 0.8700 0.8900 0.9000 0.9100 0.9000 0.9100 -1.47%
  QoQ % 2.30% -2.25% -1.11% -1.10% 1.11% -1.10% -
  Horiz. % 97.80% 95.60% 97.80% 98.90% 100.00% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,443
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.94 14.16 12.94 12.81 11.82 12.28 15.92 -8.48%
  QoQ % -1.55% 9.43% 1.01% 8.38% -3.75% -22.86% -
  Horiz. % 87.56% 88.94% 81.28% 80.46% 74.25% 77.14% 100.00%
EPS 0.70 -0.55 -1.11 -0.18 0.16 -0.34 -0.39 -
  QoQ % 227.27% 50.45% -516.67% -212.50% 147.06% 12.82% -
  Horiz. % -179.49% 141.03% 284.62% 46.15% -41.03% 87.18% 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 0.4160 0.4338 0.4299 0.3988 0.4811 0.4318 0.4456 -4.48%
  QoQ % -4.10% 0.91% 7.80% -17.11% 11.42% -3.10% -
  Horiz. % 93.36% 97.35% 96.48% 89.50% 107.97% 96.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.1900 0.1700 0.1900 0.1700 0.2200 0.3100 0.3800 -
P/RPS 0.64 0.60 0.71 0.59 0.98 1.21 1.17 -33.14%
  QoQ % 6.67% -15.49% 20.34% -39.80% -19.01% 3.42% -
  Horiz. % 54.70% 51.28% 60.68% 50.43% 83.76% 103.42% 100.00%
P/EPS 12.67 -15.45 -8.26 -42.50 73.33 -44.29 -47.50 -
  QoQ % 182.01% -87.05% 80.56% -157.96% 265.57% 6.76% -
  Horiz. % -26.67% 32.53% 17.39% 89.47% -154.38% 93.24% 100.00%
EY 7.89 -6.47 -12.11 -2.35 1.36 -2.26 -2.11 -
  QoQ % 221.95% 46.57% -415.32% -272.79% 160.18% -7.11% -
  Horiz. % -373.93% 306.64% 573.93% 111.37% -64.45% 107.11% 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 0.21 0.20 0.21 0.19 0.24 0.34 0.42 -37.03%
  QoQ % 5.00% -4.76% 10.53% -20.83% -29.41% -19.05% -
  Horiz. % 50.00% 47.62% 50.00% 45.24% 57.14% 80.95% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 28/05/09 26/02/09 27/11/08 26/08/08 27/05/08 28/02/08 -
Price 0.2200 0.1900 0.1800 0.1700 0.2000 0.3100 0.3300 -
P/RPS 0.74 0.67 0.67 0.59 0.89 1.21 1.01 -18.74%
  QoQ % 10.45% 0.00% 13.56% -33.71% -26.45% 19.80% -
  Horiz. % 73.27% 66.34% 66.34% 58.42% 88.12% 119.80% 100.00%
P/EPS 14.67 -17.27 -7.83 -42.50 66.67 -44.29 -41.25 -
  QoQ % 184.94% -120.56% 81.58% -163.75% 250.53% -7.37% -
  Horiz. % -35.56% 41.87% 18.98% 103.03% -161.62% 107.37% 100.00%
EY 6.82 -5.79 -12.78 -2.35 1.50 -2.26 -2.42 -
  QoQ % 217.79% 54.69% -443.83% -256.67% 166.37% 6.61% -
  Horiz. % -281.82% 239.26% 528.10% 97.11% -61.98% 93.39% 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 0.25 0.22 0.20 0.19 0.22 0.34 0.36 -21.60%
  QoQ % 13.64% 10.00% 5.26% -13.64% -35.29% -5.56% -
  Horiz. % 69.44% 61.11% 55.56% 52.78% 61.11% 94.44% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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