Highlights

[CAELY] QoQ Quarter Result on 2009-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -49.72%    YoY -     134.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,709 13,501 17,978 22,961 23,972 23,208 23,568 -23.68%
  QoQ % 16.35% -24.90% -21.70% -4.22% 3.29% -1.53% -
  Horiz. % 66.65% 57.29% 76.28% 97.42% 101.71% 98.47% 100.00%
PBT -2,039 -3,002 1,106 1,106 1,854 1,722 768 -
  QoQ % 32.08% -371.43% 0.00% -40.35% 7.67% 124.22% -
  Horiz. % -265.49% -390.89% 144.01% 144.01% 241.41% 224.22% 100.00%
Tax 143 0 -469 -469 -587 -555 -1,684 -
  QoQ % 0.00% 0.00% 0.00% 20.10% -5.77% 67.04% -
  Horiz. % -8.49% -0.00% 27.85% 27.85% 34.86% 32.96% 100.00%
NP -1,896 -3,002 637 637 1,267 1,167 -916 62.34%
  QoQ % 36.84% -571.27% 0.00% -49.72% 8.57% 227.40% -
  Horiz. % 206.99% 327.73% -69.54% -69.54% -138.32% -127.40% 100.00%
NP to SH -1,896 -3,002 637 637 1,267 1,167 -913 62.70%
  QoQ % 36.84% -571.27% 0.00% -49.72% 8.57% 227.82% -
  Horiz. % 207.67% 328.81% -69.77% -69.77% -138.77% -127.82% 100.00%
Tax Rate - % - % 42.41 % 42.41 % 31.66 % 32.23 % 219.27 % -
  QoQ % 0.00% 0.00% 0.00% 33.95% -1.77% -85.30% -
  Horiz. % 0.00% 0.00% 19.34% 19.34% 14.44% 14.70% 100.00%
Total Cost 17,605 16,503 17,341 22,324 22,705 22,041 24,484 -19.72%
  QoQ % 6.68% -4.83% -22.32% -1.68% 3.01% -9.98% -
  Horiz. % 71.90% 67.40% 70.83% 91.18% 92.73% 90.02% 100.00%
Net Worth 64,779 69,339 69,980 72,458 71,268 69,241 72,209 -6.98%
  QoQ % -6.58% -0.92% -3.42% 1.67% 2.93% -4.11% -
  Horiz. % 89.71% 96.03% 96.91% 100.34% 98.70% 95.89% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 64,779 69,339 69,980 72,458 71,268 69,241 72,209 -6.98%
  QoQ % -6.58% -0.92% -3.42% 1.67% 2.93% -4.11% -
  Horiz. % 89.71% 96.03% 96.91% 100.34% 98.70% 95.89% 100.00%
NOSH 78,999 81,576 78,629 79,624 79,187 77,800 82,999 -3.24%
  QoQ % -3.16% 3.75% -1.25% 0.55% 1.78% -6.27% -
  Horiz. % 95.18% 98.28% 94.73% 95.93% 95.41% 93.73% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -12.07 % -22.24 % 3.54 % 2.77 % 5.29 % 5.03 % -3.89 % 112.59%
  QoQ % 45.73% -728.25% 27.80% -47.64% 5.17% 229.31% -
  Horiz. % 310.28% 571.72% -91.00% -71.21% -135.99% -129.31% 100.00%
ROE -2.93 % -4.33 % 0.91 % 0.88 % 1.78 % 1.69 % -1.26 % 75.43%
  QoQ % 32.33% -575.82% 3.41% -50.56% 5.33% 234.13% -
  Horiz. % 232.54% 343.65% -72.22% -69.84% -141.27% -134.13% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.88 16.55 22.86 28.84 30.27 29.83 28.40 -21.15%
  QoQ % 20.12% -27.60% -20.74% -4.72% 1.48% 5.04% -
  Horiz. % 70.00% 58.27% 80.49% 101.55% 106.58% 105.04% 100.00%
EPS -2.40 -3.68 0.80 0.80 1.60 1.50 -1.10 68.14%
  QoQ % 34.78% -560.00% 0.00% -50.00% 6.67% 236.36% -
  Horiz. % 218.18% 334.55% -72.73% -72.73% -145.45% -136.36% 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 0.8200 0.8500 0.8900 0.9100 0.9000 0.8900 0.8700 -3.87%
  QoQ % -3.53% -4.49% -2.20% 1.11% 1.12% 2.30% -
  Horiz. % 94.25% 97.70% 102.30% 104.60% 103.45% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.56 8.22 10.94 13.97 14.59 14.12 14.34 -23.67%
  QoQ % 16.30% -24.86% -21.69% -4.25% 3.33% -1.53% -
  Horiz. % 66.67% 57.32% 76.29% 97.42% 101.74% 98.47% 100.00%
EPS -1.15 -1.83 0.39 0.39 0.77 0.71 -0.56 61.49%
  QoQ % 37.16% -569.23% 0.00% -49.35% 8.45% 226.79% -
  Horiz. % 205.36% 326.79% -69.64% -69.64% -137.50% -126.79% 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 0.3942 0.4220 0.4259 0.4409 0.4337 0.4214 0.4394 -6.97%
  QoQ % -6.59% -0.92% -3.40% 1.66% 2.92% -4.10% -
  Horiz. % 89.71% 96.04% 96.93% 100.34% 98.70% 95.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2300 0.2800 0.3100 0.2800 0.2200 0.1900 0.1700 -
P/RPS 1.16 1.69 1.36 0.97 0.73 0.64 0.60 55.13%
  QoQ % -31.36% 24.26% 40.21% 32.88% 14.06% 6.67% -
  Horiz. % 193.33% 281.67% 226.67% 161.67% 121.67% 106.67% 100.00%
P/EPS -9.58 -7.61 38.27 35.00 13.75 12.67 -15.45 -27.26%
  QoQ % -25.89% -119.89% 9.34% 154.55% 8.52% 182.01% -
  Horiz. % 62.01% 49.26% -247.70% -226.54% -89.00% -82.01% 100.00%
EY -10.43 -13.14 2.61 2.86 7.27 7.89 -6.47 37.44%
  QoQ % 20.62% -603.45% -8.74% -60.66% -7.86% 221.95% -
  Horiz. % 161.21% 203.09% -40.34% -44.20% -112.36% -121.95% 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 0.33 0.35 0.31 0.24 0.21 0.20 25.12%
  QoQ % -15.15% -5.71% 12.90% 29.17% 14.29% 5.00% -
  Horiz. % 140.00% 165.00% 175.00% 155.00% 120.00% 105.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 11/02/10 23/11/09 25/08/09 28/05/09 -
Price 0.2800 0.2800 0.2800 0.2900 0.2900 0.2200 0.1900 -
P/RPS 1.41 1.69 1.22 1.01 0.96 0.74 0.67 64.15%
  QoQ % -16.57% 38.52% 20.79% 5.21% 29.73% 10.45% -
  Horiz. % 210.45% 252.24% 182.09% 150.75% 143.28% 110.45% 100.00%
P/EPS -11.67 -7.61 34.56 36.25 18.13 14.67 -17.27 -22.98%
  QoQ % -53.35% -122.02% -4.66% 99.94% 23.59% 184.94% -
  Horiz. % 67.57% 44.06% -200.12% -209.90% -104.98% -84.94% 100.00%
EY -8.57 -13.14 2.89 2.76 5.52 6.82 -5.79 29.85%
  QoQ % 34.78% -554.67% 4.71% -50.00% -19.06% 217.79% -
  Horiz. % 148.01% 226.94% -49.91% -47.67% -95.34% -117.79% 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 0.34 0.33 0.31 0.32 0.32 0.25 0.22 33.64%
  QoQ % 3.03% 6.45% -3.12% 0.00% 28.00% 13.64% -
  Horiz. % 154.55% 150.00% 140.91% 145.45% 145.45% 113.64% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers