Highlights

[CAELY] QoQ Quarter Result on 2012-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -16.43%    YoY -     244.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,219 23,097 23,557 24,114 22,729 21,122 26,109 0.28%
  QoQ % 13.52% -1.95% -2.31% 6.09% 7.61% -19.10% -
  Horiz. % 100.42% 88.46% 90.23% 92.36% 87.05% 80.90% 100.00%
PBT 2,189 2,808 797 563 576 190 5,377 -45.04%
  QoQ % -22.04% 252.32% 41.56% -2.26% 203.16% -96.47% -
  Horiz. % 40.71% 52.22% 14.82% 10.47% 10.71% 3.53% 100.00%
Tax -95 -420 -185 -207 -150 57 -2,280 -87.96%
  QoQ % 77.38% -127.03% 10.63% -38.00% -363.16% 102.50% -
  Horiz. % 4.17% 18.42% 8.11% 9.08% 6.58% -2.50% 100.00%
NP 2,094 2,388 612 356 426 247 3,097 -22.95%
  QoQ % -12.31% 290.20% 71.91% -16.43% 72.47% -92.02% -
  Horiz. % 67.61% 77.11% 19.76% 11.49% 13.76% 7.98% 100.00%
NP to SH 2,143 2,423 652 356 426 247 3,097 -21.75%
  QoQ % -11.56% 271.63% 83.15% -16.43% 72.47% -92.02% -
  Horiz. % 69.20% 78.24% 21.05% 11.49% 13.76% 7.98% 100.00%
Tax Rate 4.34 % 14.96 % 23.21 % 36.77 % 26.04 % -30.00 % 42.40 % -78.09%
  QoQ % -70.99% -35.55% -36.88% 41.21% 186.80% -170.75% -
  Horiz. % 10.24% 35.28% 54.74% 86.72% 61.42% -70.75% 100.00%
Total Cost 24,125 20,709 22,945 23,758 22,303 20,875 23,012 3.20%
  QoQ % 16.50% -9.75% -3.42% 6.52% 6.84% -9.29% -
  Horiz. % 104.84% 89.99% 99.71% 103.24% 96.92% 90.71% 100.00%
Net Worth 69,600 67,199 64,800 64,800 64,000 64,000 64,000 5.75%
  QoQ % 3.57% 3.70% 0.00% 1.25% 0.00% 0.00% -
  Horiz. % 108.75% 105.00% 101.25% 101.25% 100.00% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 69,600 67,199 64,800 64,800 64,000 64,000 64,000 5.75%
  QoQ % 3.57% 3.70% 0.00% 1.25% 0.00% 0.00% -
  Horiz. % 108.75% 105.00% 101.25% 101.25% 100.00% 100.00% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.99 % 10.34 % 2.60 % 1.48 % 1.87 % 1.17 % 11.86 % -23.13%
  QoQ % -22.73% 297.69% 75.68% -20.86% 59.83% -90.13% -
  Horiz. % 67.37% 87.18% 21.92% 12.48% 15.77% 9.87% 100.00%
ROE 3.08 % 3.61 % 1.01 % 0.55 % 0.67 % 0.39 % 4.84 % -26.00%
  QoQ % -14.68% 257.43% 83.64% -17.91% 71.79% -91.94% -
  Horiz. % 63.64% 74.59% 20.87% 11.36% 13.84% 8.06% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.77 28.87 29.45 30.14 28.41 26.40 32.64 0.27%
  QoQ % 13.51% -1.97% -2.29% 6.09% 7.61% -19.12% -
  Horiz. % 100.40% 88.45% 90.23% 92.34% 87.04% 80.88% 100.00%
EPS 2.60 3.00 0.80 0.40 0.50 0.30 3.90 -23.67%
  QoQ % -13.33% 275.00% 100.00% -20.00% 66.67% -92.31% -
  Horiz. % 66.67% 76.92% 20.51% 10.26% 12.82% 7.69% 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 0.8700 0.8400 0.8100 0.8100 0.8000 0.8000 0.8000 5.75%
  QoQ % 3.57% 3.70% 0.00% 1.25% 0.00% 0.00% -
  Horiz. % 108.75% 105.00% 101.25% 101.25% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.96 14.06 14.34 14.67 13.83 12.85 15.89 0.29%
  QoQ % 13.51% -1.95% -2.25% 6.07% 7.63% -19.13% -
  Horiz. % 100.44% 88.48% 90.25% 92.32% 87.04% 80.87% 100.00%
EPS 1.30 1.47 0.40 0.22 0.26 0.15 1.88 -21.79%
  QoQ % -11.56% 267.50% 81.82% -15.38% 73.33% -92.02% -
  Horiz. % 69.15% 78.19% 21.28% 11.70% 13.83% 7.98% 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 0.4236 0.4089 0.3943 0.3943 0.3895 0.3895 0.3895 5.75%
  QoQ % 3.60% 3.70% 0.00% 1.23% 0.00% 0.00% -
  Horiz. % 108.75% 104.98% 101.23% 101.23% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3700 0.3000 0.3000 0.2800 0.2600 0.2200 0.2400 -
P/RPS 1.13 1.04 1.02 0.93 0.92 0.83 0.74 32.57%
  QoQ % 8.65% 1.96% 9.68% 1.09% 10.84% 12.16% -
  Horiz. % 152.70% 140.54% 137.84% 125.68% 124.32% 112.16% 100.00%
P/EPS 13.81 9.91 36.81 62.92 48.83 71.26 6.20 70.47%
  QoQ % 39.35% -73.08% -41.50% 28.86% -31.48% 1,049.35% -
  Horiz. % 222.74% 159.84% 593.71% 1,014.84% 787.58% 1,149.35% 100.00%
EY 7.24 10.10 2.72 1.59 2.05 1.40 16.13 -41.35%
  QoQ % -28.32% 271.32% 71.07% -22.44% 46.43% -91.32% -
  Horiz. % 44.89% 62.62% 16.86% 9.86% 12.71% 8.68% 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 0.43 0.36 0.37 0.35 0.33 0.28 0.30 27.10%
  QoQ % 19.44% -2.70% 5.71% 6.06% 17.86% -6.67% -
  Horiz. % 143.33% 120.00% 123.33% 116.67% 110.00% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 31/05/12 -
Price 0.4250 0.2800 0.3050 0.2950 0.2800 0.3100 0.2200 -
P/RPS 1.30 0.97 1.04 0.98 0.99 1.17 0.67 55.50%
  QoQ % 34.02% -6.73% 6.12% -1.01% -15.38% 74.63% -
  Horiz. % 194.03% 144.78% 155.22% 146.27% 147.76% 174.63% 100.00%
P/EPS 15.87 9.24 37.42 66.29 52.58 100.40 5.68 98.25%
  QoQ % 71.75% -75.31% -43.55% 26.07% -47.63% 1,667.61% -
  Horiz. % 279.40% 162.68% 658.80% 1,167.08% 925.70% 1,767.61% 100.00%
EY 6.30 10.82 2.67 1.51 1.90 1.00 17.60 -49.55%
  QoQ % -41.77% 305.24% 76.82% -20.53% 90.00% -94.32% -
  Horiz. % 35.80% 61.48% 15.17% 8.58% 10.80% 5.68% 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 0.49 0.33 0.38 0.36 0.35 0.39 0.28 45.17%
  QoQ % 48.48% -13.16% 5.56% 2.86% -10.26% 39.29% -
  Horiz. % 175.00% 117.86% 135.71% 128.57% 125.00% 139.29% 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