Highlights

[CAELY] QoQ Quarter Result on 2010-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     36.84%    YoY -     -249.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 13,006 12,983 15,460 15,709 13,501 17,978 22,961 -31.61%
  QoQ % 0.18% -16.02% -1.59% 16.35% -24.90% -21.70% -
  Horiz. % 56.64% 56.54% 67.33% 68.42% 58.80% 78.30% 100.00%
PBT -2,341 -5,307 -1,267 -2,039 -3,002 1,106 1,106 -
  QoQ % 55.89% -318.86% 37.86% 32.08% -371.43% 0.00% -
  Horiz. % -211.66% -479.84% -114.56% -184.36% -271.43% 100.00% 100.00%
Tax 33 959 255 143 0 -469 -469 -
  QoQ % -96.56% 276.08% 78.32% 0.00% 0.00% 0.00% -
  Horiz. % -7.04% -204.48% -54.37% -30.49% -0.00% 100.00% 100.00%
NP -2,308 -4,348 -1,012 -1,896 -3,002 637 637 -
  QoQ % 46.92% -329.64% 46.62% 36.84% -571.27% 0.00% -
  Horiz. % -362.32% -682.57% -158.87% -297.65% -471.27% 100.00% 100.00%
NP to SH -2,308 -4,348 -1,012 -1,896 -3,002 637 637 -
  QoQ % 46.92% -329.64% 46.62% 36.84% -571.27% 0.00% -
  Horiz. % -362.32% -682.57% -158.87% -297.65% -471.27% 100.00% 100.00%
Tax Rate - % - % - % - % - % 42.41 % 42.41 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Total Cost 15,314 17,331 16,472 17,605 16,503 17,341 22,324 -22.27%
  QoQ % -11.64% 5.21% -6.44% 6.68% -4.83% -22.32% -
  Horiz. % 68.60% 77.63% 73.79% 78.86% 73.92% 77.68% 100.00%
Net Worth 58,097 60,359 63,055 64,779 69,339 69,980 72,458 -13.73%
  QoQ % -3.75% -4.28% -2.66% -6.58% -0.92% -3.42% -
  Horiz. % 80.18% 83.30% 87.02% 89.40% 95.70% 96.58% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 58,097 60,359 63,055 64,779 69,339 69,980 72,458 -13.73%
  QoQ % -3.75% -4.28% -2.66% -6.58% -0.92% -3.42% -
  Horiz. % 80.18% 83.30% 87.02% 89.40% 95.70% 96.58% 100.00%
NOSH 79,586 79,420 77,846 78,999 81,576 78,629 79,624 -0.03%
  QoQ % 0.21% 2.02% -1.46% -3.16% 3.75% -1.25% -
  Horiz. % 99.95% 99.74% 97.77% 99.22% 102.45% 98.75% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -17.75 % -33.49 % -6.55 % -12.07 % -22.24 % 3.54 % 2.77 % -
  QoQ % 47.00% -411.30% 45.73% 45.73% -728.25% 27.80% -
  Horiz. % -640.79% -1,209.03% -236.46% -435.74% -802.89% 127.80% 100.00%
ROE -3.97 % -7.20 % -1.60 % -2.93 % -4.33 % 0.91 % 0.88 % -
  QoQ % 44.86% -350.00% 45.39% 32.33% -575.82% 3.41% -
  Horiz. % -451.14% -818.18% -181.82% -332.95% -492.05% 103.41% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.34 16.35 19.86 19.88 16.55 22.86 28.84 -31.60%
  QoQ % -0.06% -17.67% -0.10% 20.12% -27.60% -20.74% -
  Horiz. % 56.66% 56.69% 68.86% 68.93% 57.39% 79.26% 100.00%
EPS -2.90 -5.40 -1.30 -2.40 -3.68 0.80 0.80 -
  QoQ % 46.30% -315.38% 45.83% 34.78% -560.00% 0.00% -
  Horiz. % -362.50% -675.00% -162.50% -300.00% -460.00% 100.00% 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 0.7300 0.7600 0.8100 0.8200 0.8500 0.8900 0.9100 -13.70%
  QoQ % -3.95% -6.17% -1.22% -3.53% -4.49% -2.20% -
  Horiz. % 80.22% 83.52% 89.01% 90.11% 93.41% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.92 7.91 9.42 9.57 8.23 10.95 13.99 -31.64%
  QoQ % 0.13% -16.03% -1.57% 16.28% -24.84% -21.73% -
  Horiz. % 56.61% 56.54% 67.33% 68.41% 58.83% 78.27% 100.00%
EPS -1.41 -2.65 -0.62 -1.16 -1.83 0.39 0.39 -
  QoQ % 46.79% -327.42% 46.55% 36.61% -569.23% 0.00% -
  Horiz. % -361.54% -679.49% -158.97% -297.44% -469.23% 100.00% 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 0.3540 0.3677 0.3842 0.3947 0.4224 0.4263 0.4414 -13.71%
  QoQ % -3.73% -4.29% -2.66% -6.56% -0.91% -3.42% -
  Horiz. % 80.20% 83.30% 87.04% 89.42% 95.70% 96.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2150 0.2500 0.2500 0.2300 0.2800 0.3100 0.2800 -
P/RPS 1.32 1.53 1.26 1.16 1.69 1.36 0.97 22.87%
  QoQ % -13.73% 21.43% 8.62% -31.36% 24.26% 40.21% -
  Horiz. % 136.08% 157.73% 129.90% 119.59% 174.23% 140.21% 100.00%
P/EPS -7.41 -4.57 -19.23 -9.58 -7.61 38.27 35.00 -
  QoQ % -62.14% 76.24% -100.73% -25.89% -119.89% 9.34% -
  Horiz. % -21.17% -13.06% -54.94% -27.37% -21.74% 109.34% 100.00%
EY -13.49 -21.90 -5.20 -10.43 -13.14 2.61 2.86 -
  QoQ % 38.40% -321.15% 50.14% 20.62% -603.45% -8.74% -
  Horiz. % -471.68% -765.73% -181.82% -364.69% -459.44% 91.26% 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 0.33 0.31 0.28 0.33 0.35 0.31 -4.36%
  QoQ % -12.12% 6.45% 10.71% -15.15% -5.71% 12.90% -
  Horiz. % 93.55% 106.45% 100.00% 90.32% 106.45% 112.90% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 25/02/11 26/11/10 30/08/10 27/05/10 11/02/10 -
Price 0.2000 0.2200 0.2200 0.2800 0.2800 0.2800 0.2900 -
P/RPS 1.22 1.35 1.11 1.41 1.69 1.22 1.01 13.46%
  QoQ % -9.63% 21.62% -21.28% -16.57% 38.52% 20.79% -
  Horiz. % 120.79% 133.66% 109.90% 139.60% 167.33% 120.79% 100.00%
P/EPS -6.90 -4.02 -16.92 -11.67 -7.61 34.56 36.25 -
  QoQ % -71.64% 76.24% -44.99% -53.35% -122.02% -4.66% -
  Horiz. % -19.03% -11.09% -46.68% -32.19% -20.99% 95.34% 100.00%
EY -14.50 -24.88 -5.91 -8.57 -13.14 2.89 2.76 -
  QoQ % 41.72% -320.98% 31.04% 34.78% -554.67% 4.71% -
  Horiz. % -525.36% -901.45% -214.13% -310.51% -476.09% 104.71% 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 0.27 0.29 0.27 0.34 0.33 0.31 0.32 -10.74%
  QoQ % -6.90% 7.41% -20.59% 3.03% 6.45% -3.12% -
  Horiz. % 84.38% 90.62% 84.38% 106.25% 103.13% 96.88% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers