Highlights

[CAELY] QoQ Quarter Result on 2011-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     126.99%    YoY -     132.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 21,122 26,109 13,619 15,959 13,006 12,983 15,460 23.15%
  QoQ % -19.10% 91.71% -14.66% 22.70% 0.18% -16.02% -
  Horiz. % 136.62% 168.88% 88.09% 103.23% 84.13% 83.98% 100.00%
PBT 190 5,377 -280 609 -2,341 -5,307 -1,267 -
  QoQ % -96.47% 2,020.36% -145.98% 126.01% 55.89% -318.86% -
  Horiz. % -15.00% -424.39% 22.10% -48.07% 184.77% 418.86% 100.00%
Tax 57 -2,280 33 14 33 959 255 -63.20%
  QoQ % 102.50% -7,009.09% 135.71% -57.58% -96.56% 276.08% -
  Horiz. % 22.35% -894.12% 12.94% 5.49% 12.94% 376.08% 100.00%
NP 247 3,097 -247 623 -2,308 -4,348 -1,012 -
  QoQ % -92.02% 1,353.85% -139.65% 126.99% 46.92% -329.64% -
  Horiz. % -24.41% -306.03% 24.41% -61.56% 228.06% 429.64% 100.00%
NP to SH 247 3,097 -247 623 -2,308 -4,348 -1,012 -
  QoQ % -92.02% 1,353.85% -139.65% 126.99% 46.92% -329.64% -
  Horiz. % -24.41% -306.03% 24.41% -61.56% 228.06% 429.64% 100.00%
Tax Rate -30.00 % 42.40 % - % -2.30 % - % - % - % -
  QoQ % -170.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,304.35% -1,843.48% 0.00% 100.00% - - -
Total Cost 20,875 23,012 13,866 15,336 15,314 17,331 16,472 17.12%
  QoQ % -9.29% 65.96% -9.59% 0.14% -11.64% 5.21% -
  Horiz. % 126.73% 139.70% 84.18% 93.10% 92.97% 105.21% 100.00%
Net Worth 64,000 64,000 61,599 57,627 58,097 60,359 63,055 1.00%
  QoQ % 0.00% 3.90% 6.89% -0.81% -3.75% -4.28% -
  Horiz. % 101.50% 101.50% 97.69% 91.39% 92.14% 95.72% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 64,000 64,000 61,599 57,627 58,097 60,359 63,055 1.00%
  QoQ % 0.00% 3.90% 6.89% -0.81% -3.75% -4.28% -
  Horiz. % 101.50% 101.50% 97.69% 91.39% 92.14% 95.72% 100.00%
NOSH 80,000 80,000 80,000 77,874 79,586 79,420 77,846 1.84%
  QoQ % 0.00% 0.00% 2.73% -2.15% 0.21% 2.02% -
  Horiz. % 102.77% 102.77% 102.77% 100.04% 102.24% 102.02% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.17 % 11.86 % -1.81 % 3.90 % -17.75 % -33.49 % -6.55 % -
  QoQ % -90.13% 755.25% -146.41% 121.97% 47.00% -411.30% -
  Horiz. % -17.86% -181.07% 27.63% -59.54% 270.99% 511.30% 100.00%
ROE 0.39 % 4.84 % -0.40 % 1.08 % -3.97 % -7.20 % -1.60 % -
  QoQ % -91.94% 1,310.00% -137.04% 127.20% 44.86% -350.00% -
  Horiz. % -24.38% -302.50% 25.00% -67.50% 248.12% 450.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.40 32.64 17.02 20.49 16.34 16.35 19.86 20.92%
  QoQ % -19.12% 91.77% -16.94% 25.40% -0.06% -17.67% -
  Horiz. % 132.93% 164.35% 85.70% 103.17% 82.28% 82.33% 100.00%
EPS 0.30 3.90 -0.30 0.80 -2.90 -5.40 -1.30 -
  QoQ % -92.31% 1,400.00% -137.50% 127.59% 46.30% -315.38% -
  Horiz. % -23.08% -300.00% 23.08% -61.54% 223.08% 415.38% 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 0.8000 0.7700 0.7400 0.7300 0.7600 0.8100 -0.83%
  QoQ % 0.00% 3.90% 4.05% 1.37% -3.95% -6.17% -
  Horiz. % 98.77% 98.77% 95.06% 91.36% 90.12% 93.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,938
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.46 12.93 6.74 7.90 6.44 6.43 7.66 23.11%
  QoQ % -19.10% 91.84% -14.68% 22.67% 0.16% -16.06% -
  Horiz. % 136.55% 168.80% 87.99% 103.13% 84.07% 83.94% 100.00%
EPS 0.12 1.53 -0.12 0.31 -1.14 -2.15 -0.50 -
  QoQ % -92.16% 1,375.00% -138.71% 127.19% 46.98% -330.00% -
  Horiz. % -24.00% -306.00% 24.00% -62.00% 228.00% 430.00% 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 0.3169 0.3169 0.3050 0.2854 0.2877 0.2989 0.3123 0.98%
  QoQ % 0.00% 3.90% 6.87% -0.80% -3.75% -4.29% -
  Horiz. % 101.47% 101.47% 97.66% 91.39% 92.12% 95.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2200 0.2400 0.2100 0.1900 0.2150 0.2500 0.2500 -
P/RPS 0.83 0.74 1.23 0.93 1.32 1.53 1.26 -24.31%
  QoQ % 12.16% -39.84% 32.26% -29.55% -13.73% 21.43% -
  Horiz. % 65.87% 58.73% 97.62% 73.81% 104.76% 121.43% 100.00%
P/EPS 71.26 6.20 -68.02 23.75 -7.41 -4.57 -19.23 -
  QoQ % 1,049.35% 109.11% -386.40% 420.51% -62.14% 76.24% -
  Horiz. % -370.57% -32.24% 353.72% -123.50% 38.53% 23.76% 100.00%
EY 1.40 16.13 -1.47 4.21 -13.49 -21.90 -5.20 -
  QoQ % -91.32% 1,197.28% -134.92% 131.21% 38.40% -321.15% -
  Horiz. % -26.92% -310.19% 28.27% -80.96% 259.42% 421.15% 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 0.30 0.27 0.26 0.29 0.33 0.31 -6.57%
  QoQ % -6.67% 11.11% 3.85% -10.34% -12.12% 6.45% -
  Horiz. % 90.32% 96.77% 87.10% 83.87% 93.55% 106.45% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 24/02/12 25/11/11 24/08/11 30/05/11 25/02/11 -
Price 0.3100 0.2200 0.2400 0.2300 0.2000 0.2200 0.2200 -
P/RPS 1.17 0.67 1.41 1.12 1.22 1.35 1.11 3.58%
  QoQ % 74.63% -52.48% 25.89% -8.20% -9.63% 21.62% -
  Horiz. % 105.41% 60.36% 127.03% 100.90% 109.91% 121.62% 100.00%
P/EPS 100.40 5.68 -77.73 28.75 -6.90 -4.02 -16.92 -
  QoQ % 1,667.61% 107.31% -370.37% 516.67% -71.64% 76.24% -
  Horiz. % -593.38% -33.57% 459.40% -169.92% 40.78% 23.76% 100.00%
EY 1.00 17.60 -1.29 3.48 -14.50 -24.88 -5.91 -
  QoQ % -94.32% 1,464.34% -137.07% 124.00% 41.72% -320.98% -
  Horiz. % -16.92% -297.80% 21.83% -58.88% 245.35% 420.98% 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 0.39 0.28 0.31 0.31 0.27 0.29 0.27 27.81%
  QoQ % 39.29% -9.68% 0.00% 14.81% -6.90% 7.41% -
  Horiz. % 144.44% 103.70% 114.81% 114.81% 100.00% 107.41% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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