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 - 164,458
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.96 14.58 14.11 14.33 13.10 12.96 11.96 10.83%
  QoQ % -4.25% 3.33% -1.54% 9.39% 1.08% 8.36% -
  Horiz. % 116.72% 121.91% 117.98% 119.82% 109.53% 108.36% 100.00%
EPS 0.39 0.77 0.71 -0.56 -1.12 -0.18 0.16 80.82%
  QoQ % -49.35% 8.45% 226.79% 50.00% -522.22% -212.50% -
  Horiz. % 243.75% 481.25% 443.75% -350.00% -700.00% -112.50% 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 0.4406 0.4334 0.4210 0.4391 0.4351 0.4036 0.4869 -6.43%
  QoQ % 1.66% 2.95% -4.12% 0.92% 7.80% -17.11% -
  Horiz. % 90.49% 89.01% 86.47% 90.18% 89.36% 82.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

183  169  335  1612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 CAREPLS 0.265+0.04 
 VC 0.035+0.005 
 MLAB 0.0150.00 
 EKOVEST 0.365-0.015 
 LKL 0.235+0.03 
 HIBISCS 0.315-0.01 
 ARMADA 0.14+0.005 
 HSI-H8M 0.70+0.04 
 HSI-C9J 0.175-0.03 
 AIRASIA 0.735-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers