Highlights

[CAELY] QoQ Quarter Result on 2009-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     50.62%    YoY -     -63.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,961 23,972 23,208 23,568 21,543 21,319 19,673 10.82%
  QoQ % -4.22% 3.29% -1.53% 9.40% 1.05% 8.37% -
  Horiz. % 116.71% 121.85% 117.97% 119.80% 109.51% 108.37% 100.00%
PBT 1,106 1,854 1,722 768 -207 101 1,056 3.12%
  QoQ % -40.35% 7.67% 124.22% 471.01% -304.95% -90.44% -
  Horiz. % 104.73% 175.57% 163.07% 72.73% -19.60% 9.56% 100.00%
Tax -469 -587 -555 -1,684 -1,642 -396 -792 -29.41%
  QoQ % 20.10% -5.77% 67.04% -2.56% -314.65% 50.00% -
  Horiz. % 59.22% 74.12% 70.08% 212.63% 207.32% 50.00% 100.00%
NP 637 1,267 1,167 -916 -1,849 -295 264 79.61%
  QoQ % -49.72% 8.57% 227.40% 50.46% -526.78% -211.74% -
  Horiz. % 241.29% 479.92% 442.05% -346.97% -700.38% -111.74% 100.00%
NP to SH 637 1,267 1,167 -913 -1,849 -295 264 79.61%
  QoQ % -49.72% 8.57% 227.82% 50.62% -526.78% -211.74% -
  Horiz. % 241.29% 479.92% 442.05% -345.83% -700.38% -111.74% 100.00%
Tax Rate 42.41 % 31.66 % 32.23 % 219.27 % - % 392.08 % 75.00 % -31.55%
  QoQ % 33.95% -1.77% -85.30% 0.00% 0.00% 422.77% -
  Horiz. % 56.55% 42.21% 42.97% 292.36% 0.00% 522.77% 100.00%
Total Cost 22,324 22,705 22,041 24,484 23,392 21,614 19,409 9.75%
  QoQ % -1.68% 3.01% -9.98% 4.67% 8.23% 11.36% -
  Horiz. % 115.02% 116.98% 113.56% 126.15% 120.52% 111.36% 100.00%
Net Worth 72,458 71,268 69,241 72,209 71,548 66,374 80,079 -6.43%
  QoQ % 1.67% 2.93% -4.11% 0.92% 7.79% -17.11% -
  Horiz. % 90.48% 89.00% 86.47% 90.17% 89.35% 82.89% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 72,458 71,268 69,241 72,209 71,548 66,374 80,079 -6.43%
  QoQ % 1.67% 2.93% -4.11% 0.92% 7.79% -17.11% -
  Horiz. % 90.48% 89.00% 86.47% 90.17% 89.35% 82.89% 100.00%
NOSH 79,624 79,187 77,800 82,999 80,391 73,749 87,999 -6.43%
  QoQ % 0.55% 1.78% -6.27% 3.24% 9.01% -16.19% -
  Horiz. % 90.48% 89.99% 88.41% 94.32% 91.35% 83.81% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.77 % 5.29 % 5.03 % -3.89 % -8.58 % -1.38 % 1.34 % 62.06%
  QoQ % -47.64% 5.17% 229.31% 54.66% -521.74% -202.99% -
  Horiz. % 206.72% 394.78% 375.37% -290.30% -640.30% -102.99% 100.00%
ROE 0.88 % 1.78 % 1.69 % -1.26 % -2.58 % -0.44 % 0.33 % 91.96%
  QoQ % -50.56% 5.33% 234.13% 51.16% -486.36% -233.33% -
  Horiz. % 266.67% 539.39% 512.12% -381.82% -781.82% -133.33% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.84 30.27 29.83 28.40 26.80 28.91 22.36 18.44%
  QoQ % -4.72% 1.48% 5.04% 5.97% -7.30% 29.29% -
  Horiz. % 128.98% 135.38% 133.41% 127.01% 119.86% 129.29% 100.00%
EPS 0.80 1.60 1.50 -1.10 -2.30 -0.40 0.30 91.96%
  QoQ % -50.00% 6.67% 236.36% 52.17% -475.00% -233.33% -
  Horiz. % 266.67% 533.33% 500.00% -366.67% -766.67% -133.33% 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 0.9100 0.9000 0.8900 0.8700 0.8900 0.9000 0.9100 -
  QoQ % 1.11% 1.12% 2.30% -2.25% -1.11% -1.10% -
  Horiz. % 100.00% 98.90% 97.80% 95.60% 97.80% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,938
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.37 11.87 11.49 11.67 10.67 10.56 9.74 10.84%
  QoQ % -4.21% 3.31% -1.54% 9.37% 1.04% 8.42% -
  Horiz. % 116.74% 121.87% 117.97% 119.82% 109.55% 108.42% 100.00%
EPS 0.32 0.63 0.58 -0.45 -0.92 -0.15 0.13 82.01%
  QoQ % -49.21% 8.62% 228.89% 51.09% -513.33% -215.38% -
  Horiz. % 246.15% 484.62% 446.15% -346.15% -707.69% -115.38% 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 0.3588 0.3529 0.3429 0.3576 0.3543 0.3287 0.3966 -6.44%
  QoQ % 1.67% 2.92% -4.11% 0.93% 7.79% -17.12% -
  Horiz. % 90.47% 88.98% 86.46% 90.17% 89.33% 82.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2800 0.2200 0.1900 0.1700 0.1900 0.1700 0.2200 -
P/RPS 0.97 0.73 0.64 0.60 0.71 0.59 0.98 -0.68%
  QoQ % 32.88% 14.06% 6.67% -15.49% 20.34% -39.80% -
  Horiz. % 98.98% 74.49% 65.31% 61.22% 72.45% 60.20% 100.00%
P/EPS 35.00 13.75 12.67 -15.45 -8.26 -42.50 73.33 -38.84%
  QoQ % 154.55% 8.52% 182.01% -87.05% 80.56% -157.96% -
  Horiz. % 47.73% 18.75% 17.28% -21.07% -11.26% -57.96% 100.00%
EY 2.86 7.27 7.89 -6.47 -12.11 -2.35 1.36 63.92%
  QoQ % -60.66% -7.86% 221.95% 46.57% -415.32% -272.79% -
  Horiz. % 210.29% 534.56% 580.15% -475.74% -890.44% -172.79% 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 0.31 0.24 0.21 0.20 0.21 0.19 0.24 18.55%
  QoQ % 29.17% 14.29% 5.00% -4.76% 10.53% -20.83% -
  Horiz. % 129.17% 100.00% 87.50% 83.33% 87.50% 79.17% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 23/11/09 25/08/09 28/05/09 26/02/09 27/11/08 26/08/08 -
Price 0.2900 0.2900 0.2200 0.1900 0.1800 0.1700 0.2000 -
P/RPS 1.01 0.96 0.74 0.67 0.67 0.59 0.89 8.77%
  QoQ % 5.21% 29.73% 10.45% 0.00% 13.56% -33.71% -
  Horiz. % 113.48% 107.87% 83.15% 75.28% 75.28% 66.29% 100.00%
P/EPS 36.25 18.13 14.67 -17.27 -7.83 -42.50 66.67 -33.31%
  QoQ % 99.94% 23.59% 184.94% -120.56% 81.58% -163.75% -
  Horiz. % 54.37% 27.19% 22.00% -25.90% -11.74% -63.75% 100.00%
EY 2.76 5.52 6.82 -5.79 -12.78 -2.35 1.50 49.99%
  QoQ % -50.00% -19.06% 217.79% 54.69% -443.83% -256.67% -
  Horiz. % 184.00% 368.00% 454.67% -386.00% -852.00% -156.67% 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 0.32 0.32 0.25 0.22 0.20 0.19 0.22 28.29%
  QoQ % 0.00% 28.00% 13.64% 10.00% 5.26% -13.64% -
  Horiz. % 145.45% 145.45% 113.64% 100.00% 90.91% 86.36% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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