Highlights

[CAELY] QoQ Quarter Result on 2012-09-30 [#2]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,097 23,557 24,114 22,729 21,122 26,109 13,619 42.26%
  QoQ % -1.95% -2.31% 6.09% 7.61% -19.10% 91.71% -
  Horiz. % 169.59% 172.97% 177.06% 166.89% 155.09% 191.71% 100.00%
PBT 2,808 797 563 576 190 5,377 -280 -
  QoQ % 252.32% 41.56% -2.26% 203.16% -96.47% 2,020.36% -
  Horiz. % -1,002.86% -284.64% -201.07% -205.71% -67.86% -1,920.36% 100.00%
Tax -420 -185 -207 -150 57 -2,280 33 -
  QoQ % -127.03% 10.63% -38.00% -363.16% 102.50% -7,009.09% -
  Horiz. % -1,272.73% -560.61% -627.27% -454.55% 172.73% -6,909.09% 100.00%
NP 2,388 612 356 426 247 3,097 -247 -
  QoQ % 290.20% 71.91% -16.43% 72.47% -92.02% 1,353.85% -
  Horiz. % -966.80% -247.77% -144.13% -172.47% -100.00% -1,253.85% 100.00%
NP to SH 2,423 652 356 426 247 3,097 -247 -
  QoQ % 271.63% 83.15% -16.43% 72.47% -92.02% 1,353.85% -
  Horiz. % -980.97% -263.97% -144.13% -172.47% -100.00% -1,253.85% 100.00%
Tax Rate 14.96 % 23.21 % 36.77 % 26.04 % -30.00 % 42.40 % - % -
  QoQ % -35.55% -36.88% 41.21% 186.80% -170.75% 0.00% -
  Horiz. % 35.28% 54.74% 86.72% 61.42% -70.75% 100.00% -
Total Cost 20,709 22,945 23,758 22,303 20,875 23,012 13,866 30.69%
  QoQ % -9.75% -3.42% 6.52% 6.84% -9.29% 65.96% -
  Horiz. % 149.35% 165.48% 171.34% 160.85% 150.55% 165.96% 100.00%
Net Worth 67,199 64,800 64,800 64,000 64,000 64,000 61,599 5.98%
  QoQ % 3.70% 0.00% 1.25% 0.00% 0.00% 3.90% -
  Horiz. % 109.09% 105.19% 105.19% 103.90% 103.90% 103.90% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 67,199 64,800 64,800 64,000 64,000 64,000 61,599 5.98%
  QoQ % 3.70% 0.00% 1.25% 0.00% 0.00% 3.90% -
  Horiz. % 109.09% 105.19% 105.19% 103.90% 103.90% 103.90% 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.34 % 2.60 % 1.48 % 1.87 % 1.17 % 11.86 % -1.81 % -
  QoQ % 297.69% 75.68% -20.86% 59.83% -90.13% 755.25% -
  Horiz. % -571.27% -143.65% -81.77% -103.31% -64.64% -655.25% 100.00%
ROE 3.61 % 1.01 % 0.55 % 0.67 % 0.39 % 4.84 % -0.40 % -
  QoQ % 257.43% 83.64% -17.91% 71.79% -91.94% 1,310.00% -
  Horiz. % -902.50% -252.50% -137.50% -167.50% -97.50% -1,210.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.87 29.45 30.14 28.41 26.40 32.64 17.02 42.28%
  QoQ % -1.97% -2.29% 6.09% 7.61% -19.12% 91.77% -
  Horiz. % 169.62% 173.03% 177.09% 166.92% 155.11% 191.77% 100.00%
EPS 3.00 0.80 0.40 0.50 0.30 3.90 -0.30 -
  QoQ % 275.00% 100.00% -20.00% 66.67% -92.31% 1,400.00% -
  Horiz. % -1,000.00% -266.67% -133.33% -166.67% -100.00% -1,300.00% 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 0.8400 0.8100 0.8100 0.8000 0.8000 0.8000 0.7700 5.98%
  QoQ % 3.70% 0.00% 1.25% 0.00% 0.00% 3.90% -
  Horiz. % 109.09% 105.19% 105.19% 103.90% 103.90% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.07 14.35 14.69 13.85 12.87 15.91 8.30 42.22%
  QoQ % -1.95% -2.31% 6.06% 7.61% -19.11% 91.69% -
  Horiz. % 169.52% 172.89% 176.99% 166.87% 155.06% 191.69% 100.00%
EPS 1.48 0.40 0.22 0.26 0.15 1.89 -0.15 -
  QoQ % 270.00% 81.82% -15.38% 73.33% -92.06% 1,360.00% -
  Horiz. % -986.67% -266.67% -146.67% -173.33% -100.00% -1,260.00% 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 0.4094 0.3948 0.3948 0.3899 0.3899 0.3899 0.3753 5.97%
  QoQ % 3.70% 0.00% 1.26% 0.00% 0.00% 3.89% -
  Horiz. % 109.09% 105.20% 105.20% 103.89% 103.89% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3000 0.3000 0.2800 0.2600 0.2200 0.2400 0.2100 -
P/RPS 1.04 1.02 0.93 0.92 0.83 0.74 1.23 -10.59%
  QoQ % 1.96% 9.68% 1.09% 10.84% 12.16% -39.84% -
  Horiz. % 84.55% 82.93% 75.61% 74.80% 67.48% 60.16% 100.00%
P/EPS 9.91 36.81 62.92 48.83 71.26 6.20 -68.02 -
  QoQ % -73.08% -41.50% 28.86% -31.48% 1,049.35% 109.11% -
  Horiz. % -14.57% -54.12% -92.50% -71.79% -104.76% -9.11% 100.00%
EY 10.10 2.72 1.59 2.05 1.40 16.13 -1.47 -
  QoQ % 271.32% 71.07% -22.44% 46.43% -91.32% 1,197.28% -
  Horiz. % -687.07% -185.03% -108.16% -139.46% -95.24% -1,097.28% 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 0.36 0.37 0.35 0.33 0.28 0.30 0.27 21.16%
  QoQ % -2.70% 5.71% 6.06% 17.86% -6.67% 11.11% -
  Horiz. % 133.33% 137.04% 129.63% 122.22% 103.70% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 31/05/12 24/02/12 -
Price 0.2800 0.3050 0.2950 0.2800 0.3100 0.2200 0.2400 -
P/RPS 0.97 1.04 0.98 0.99 1.17 0.67 1.41 -22.09%
  QoQ % -6.73% 6.12% -1.01% -15.38% 74.63% -52.48% -
  Horiz. % 68.79% 73.76% 69.50% 70.21% 82.98% 47.52% 100.00%
P/EPS 9.24 37.42 66.29 52.58 100.40 5.68 -77.73 -
  QoQ % -75.31% -43.55% 26.07% -47.63% 1,667.61% 107.31% -
  Horiz. % -11.89% -48.14% -85.28% -67.64% -129.17% -7.31% 100.00%
EY 10.82 2.67 1.51 1.90 1.00 17.60 -1.29 -
  QoQ % 305.24% 76.82% -20.53% 90.00% -94.32% 1,464.34% -
  Horiz. % -838.76% -206.98% -117.05% -147.29% -77.52% -1,364.34% 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 0.33 0.38 0.36 0.35 0.39 0.28 0.31 4.26%
  QoQ % -13.16% 5.56% 2.86% -10.26% 39.29% -9.68% -
  Horiz. % 106.45% 122.58% 116.13% 112.90% 125.81% 90.32% 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