Highlights

[CAELY] QoQ Quarter Result on 2011-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -139.65%    YoY -     75.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 22,729 21,122 26,109 13,619 15,959 13,006 12,983 45.11%
  QoQ % 7.61% -19.10% 91.71% -14.66% 22.70% 0.18% -
  Horiz. % 175.07% 162.69% 201.10% 104.90% 122.92% 100.18% 100.00%
PBT 576 190 5,377 -280 609 -2,341 -5,307 -
  QoQ % 203.16% -96.47% 2,020.36% -145.98% 126.01% 55.89% -
  Horiz. % -10.85% -3.58% -101.32% 5.28% -11.48% 44.11% 100.00%
Tax -150 57 -2,280 33 14 33 959 -
  QoQ % -363.16% 102.50% -7,009.09% 135.71% -57.58% -96.56% -
  Horiz. % -15.64% 5.94% -237.75% 3.44% 1.46% 3.44% 100.00%
NP 426 247 3,097 -247 623 -2,308 -4,348 -
  QoQ % 72.47% -92.02% 1,353.85% -139.65% 126.99% 46.92% -
  Horiz. % -9.80% -5.68% -71.23% 5.68% -14.33% 53.08% 100.00%
NP to SH 426 247 3,097 -247 623 -2,308 -4,348 -
  QoQ % 72.47% -92.02% 1,353.85% -139.65% 126.99% 46.92% -
  Horiz. % -9.80% -5.68% -71.23% 5.68% -14.33% 53.08% 100.00%
Tax Rate 26.04 % -30.00 % 42.40 % - % -2.30 % - % - % -
  QoQ % 186.80% -170.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,132.17% 1,304.35% -1,843.48% 0.00% 100.00% - -
Total Cost 22,303 20,875 23,012 13,866 15,336 15,314 17,331 18.26%
  QoQ % 6.84% -9.29% 65.96% -9.59% 0.14% -11.64% -
  Horiz. % 128.69% 120.45% 132.78% 80.01% 88.49% 88.36% 100.00%
Net Worth 64,000 64,000 64,000 61,599 57,627 58,097 60,359 3.97%
  QoQ % 0.00% 0.00% 3.90% 6.89% -0.81% -3.75% -
  Horiz. % 106.03% 106.03% 106.03% 102.06% 95.47% 96.25% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 64,000 64,000 64,000 61,599 57,627 58,097 60,359 3.97%
  QoQ % 0.00% 0.00% 3.90% 6.89% -0.81% -3.75% -
  Horiz. % 106.03% 106.03% 106.03% 102.06% 95.47% 96.25% 100.00%
NOSH 80,000 80,000 80,000 80,000 77,874 79,586 79,420 0.48%
  QoQ % 0.00% 0.00% 0.00% 2.73% -2.15% 0.21% -
  Horiz. % 100.73% 100.73% 100.73% 100.73% 98.05% 100.21% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.87 % 1.17 % 11.86 % -1.81 % 3.90 % -17.75 % -33.49 % -
  QoQ % 59.83% -90.13% 755.25% -146.41% 121.97% 47.00% -
  Horiz. % -5.58% -3.49% -35.41% 5.40% -11.65% 53.00% 100.00%
ROE 0.67 % 0.39 % 4.84 % -0.40 % 1.08 % -3.97 % -7.20 % -
  QoQ % 71.79% -91.94% 1,310.00% -137.04% 127.20% 44.86% -
  Horiz. % -9.31% -5.42% -67.22% 5.56% -15.00% 55.14% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.41 26.40 32.64 17.02 20.49 16.34 16.35 44.39%
  QoQ % 7.61% -19.12% 91.77% -16.94% 25.40% -0.06% -
  Horiz. % 173.76% 161.47% 199.63% 104.10% 125.32% 99.94% 100.00%
EPS 0.50 0.30 3.90 -0.30 0.80 -2.90 -5.40 -
  QoQ % 66.67% -92.31% 1,400.00% -137.50% 127.59% 46.30% -
  Horiz. % -9.26% -5.56% -72.22% 5.56% -14.81% 53.70% 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 0.8000 0.7700 0.7400 0.7300 0.7600 3.47%
  QoQ % 0.00% 0.00% 3.90% 4.05% 1.37% -3.95% -
  Horiz. % 105.26% 105.26% 105.26% 101.32% 97.37% 96.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,938
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.26 10.46 12.93 6.74 7.90 6.44 6.43 45.14%
  QoQ % 7.65% -19.10% 91.84% -14.68% 22.67% 0.16% -
  Horiz. % 175.12% 162.67% 201.09% 104.82% 122.86% 100.16% 100.00%
EPS 0.21 0.12 1.53 -0.12 0.31 -1.14 -2.15 -
  QoQ % 75.00% -92.16% 1,375.00% -138.71% 127.19% 46.98% -
  Horiz. % -9.77% -5.58% -71.16% 5.58% -14.42% 53.02% 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 0.3169 0.3050 0.2854 0.2877 0.2989 3.96%
  QoQ % 0.00% 0.00% 3.90% 6.87% -0.80% -3.75% -
  Horiz. % 106.02% 106.02% 106.02% 102.04% 95.48% 96.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2600 0.2200 0.2400 0.2100 0.1900 0.2150 0.2500 -
P/RPS 0.92 0.83 0.74 1.23 0.93 1.32 1.53 -28.69%
  QoQ % 10.84% 12.16% -39.84% 32.26% -29.55% -13.73% -
  Horiz. % 60.13% 54.25% 48.37% 80.39% 60.78% 86.27% 100.00%
P/EPS 48.83 71.26 6.20 -68.02 23.75 -7.41 -4.57 -
  QoQ % -31.48% 1,049.35% 109.11% -386.40% 420.51% -62.14% -
  Horiz. % -1,068.49% -1,559.30% -135.67% 1,488.40% -519.69% 162.14% 100.00%
EY 2.05 1.40 16.13 -1.47 4.21 -13.49 -21.90 -
  QoQ % 46.43% -91.32% 1,197.28% -134.92% 131.21% 38.40% -
  Horiz. % -9.36% -6.39% -73.65% 6.71% -19.22% 61.60% 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 0.28 0.30 0.27 0.26 0.29 0.33 -
  QoQ % 17.86% -6.67% 11.11% 3.85% -10.34% -12.12% -
  Horiz. % 100.00% 84.85% 90.91% 81.82% 78.79% 87.88% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 31/05/12 24/02/12 25/11/11 24/08/11 30/05/11 -
Price 0.2800 0.3100 0.2200 0.2400 0.2300 0.2000 0.2200 -
P/RPS 0.99 1.17 0.67 1.41 1.12 1.22 1.35 -18.63%
  QoQ % -15.38% 74.63% -52.48% 25.89% -8.20% -9.63% -
  Horiz. % 73.33% 86.67% 49.63% 104.44% 82.96% 90.37% 100.00%
P/EPS 52.58 100.40 5.68 -77.73 28.75 -6.90 -4.02 -
  QoQ % -47.63% 1,667.61% 107.31% -370.37% 516.67% -71.64% -
  Horiz. % -1,307.96% -2,497.51% -141.29% 1,933.58% -715.17% 171.64% 100.00%
EY 1.90 1.00 17.60 -1.29 3.48 -14.50 -24.88 -
  QoQ % 90.00% -94.32% 1,464.34% -137.07% 124.00% 41.72% -
  Horiz. % -7.64% -4.02% -70.74% 5.18% -13.99% 58.28% 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 0.35 0.39 0.28 0.31 0.31 0.27 0.29 13.32%
  QoQ % -10.26% 39.29% -9.68% 0.00% 14.81% -6.90% -
  Horiz. % 120.69% 134.48% 96.55% 106.90% 106.90% 93.10% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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