Highlights

[CAELY] QoQ Quarter Result on 2010-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     0.00%    YoY -     169.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,460 15,709 13,501 17,978 22,961 23,972 23,208 -23.67%
  QoQ % -1.59% 16.35% -24.90% -21.70% -4.22% 3.29% -
  Horiz. % 66.61% 67.69% 58.17% 77.46% 98.94% 103.29% 100.00%
PBT -1,267 -2,039 -3,002 1,106 1,106 1,854 1,722 -
  QoQ % 37.86% 32.08% -371.43% 0.00% -40.35% 7.67% -
  Horiz. % -73.58% -118.41% -174.33% 64.23% 64.23% 107.67% 100.00%
Tax 255 143 0 -469 -469 -587 -555 -
  QoQ % 78.32% 0.00% 0.00% 0.00% 20.10% -5.77% -
  Horiz. % -45.95% -25.77% -0.00% 84.50% 84.50% 105.77% 100.00%
NP -1,012 -1,896 -3,002 637 637 1,267 1,167 -
  QoQ % 46.62% 36.84% -571.27% 0.00% -49.72% 8.57% -
  Horiz. % -86.72% -162.47% -257.24% 54.58% 54.58% 108.57% 100.00%
NP to SH -1,012 -1,896 -3,002 637 637 1,267 1,167 -
  QoQ % 46.62% 36.84% -571.27% 0.00% -49.72% 8.57% -
  Horiz. % -86.72% -162.47% -257.24% 54.58% 54.58% 108.57% 100.00%
Tax Rate - % - % - % 42.41 % 42.41 % 31.66 % 32.23 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.95% -1.77% -
  Horiz. % 0.00% 0.00% 0.00% 131.59% 131.59% 98.23% 100.00%
Total Cost 16,472 17,605 16,503 17,341 22,324 22,705 22,041 -17.60%
  QoQ % -6.44% 6.68% -4.83% -22.32% -1.68% 3.01% -
  Horiz. % 74.73% 79.87% 74.87% 78.68% 101.28% 103.01% 100.00%
Net Worth 63,055 64,779 69,339 69,980 72,458 71,268 69,241 -6.03%
  QoQ % -2.66% -6.58% -0.92% -3.42% 1.67% 2.93% -
  Horiz. % 91.07% 93.56% 100.14% 101.07% 104.65% 102.93% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 63,055 64,779 69,339 69,980 72,458 71,268 69,241 -6.03%
  QoQ % -2.66% -6.58% -0.92% -3.42% 1.67% 2.93% -
  Horiz. % 91.07% 93.56% 100.14% 101.07% 104.65% 102.93% 100.00%
NOSH 77,846 78,999 81,576 78,629 79,624 79,187 77,800 0.04%
  QoQ % -1.46% -3.16% 3.75% -1.25% 0.55% 1.78% -
  Horiz. % 100.06% 101.54% 104.85% 101.07% 102.35% 101.78% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -6.55 % -12.07 % -22.24 % 3.54 % 2.77 % 5.29 % 5.03 % -
  QoQ % 45.73% 45.73% -728.25% 27.80% -47.64% 5.17% -
  Horiz. % -130.22% -239.96% -442.15% 70.38% 55.07% 105.17% 100.00%
ROE -1.60 % -2.93 % -4.33 % 0.91 % 0.88 % 1.78 % 1.69 % -
  QoQ % 45.39% 32.33% -575.82% 3.41% -50.56% 5.33% -
  Horiz. % -94.67% -173.37% -256.21% 53.85% 52.07% 105.33% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.86 19.88 16.55 22.86 28.84 30.27 29.83 -23.70%
  QoQ % -0.10% 20.12% -27.60% -20.74% -4.72% 1.48% -
  Horiz. % 66.58% 66.64% 55.48% 76.63% 96.68% 101.48% 100.00%
EPS -1.30 -2.40 -3.68 0.80 0.80 1.60 1.50 -
  QoQ % 45.83% 34.78% -560.00% 0.00% -50.00% 6.67% -
  Horiz. % -86.67% -160.00% -245.33% 53.33% 53.33% 106.67% 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 0.8100 0.8200 0.8500 0.8900 0.9100 0.9000 0.8900 -6.07%
  QoQ % -1.22% -3.53% -4.49% -2.20% 1.11% 1.12% -
  Horiz. % 91.01% 92.13% 95.51% 100.00% 102.25% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.40 9.55 8.21 10.93 13.96 14.58 14.11 -23.67%
  QoQ % -1.57% 16.32% -24.89% -21.70% -4.25% 3.33% -
  Horiz. % 66.62% 67.68% 58.19% 77.46% 98.94% 103.33% 100.00%
EPS -0.62 -1.15 -1.83 0.39 0.39 0.77 0.71 -
  QoQ % 46.09% 37.16% -569.23% 0.00% -49.35% 8.45% -
  Horiz. % -87.32% -161.97% -257.75% 54.93% 54.93% 108.45% 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 0.3834 0.3939 0.4216 0.4255 0.4406 0.4334 0.4210 -6.03%
  QoQ % -2.67% -6.57% -0.92% -3.43% 1.66% 2.95% -
  Horiz. % 91.07% 93.56% 100.14% 101.07% 104.66% 102.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2500 0.2300 0.2800 0.3100 0.2800 0.2200 0.1900 -
P/RPS 1.26 1.16 1.69 1.36 0.97 0.73 0.64 56.89%
  QoQ % 8.62% -31.36% 24.26% 40.21% 32.88% 14.06% -
  Horiz. % 196.88% 181.25% 264.06% 212.50% 151.56% 114.06% 100.00%
P/EPS -19.23 -9.58 -7.61 38.27 35.00 13.75 12.67 -
  QoQ % -100.73% -25.89% -119.89% 9.34% 154.55% 8.52% -
  Horiz. % -151.78% -75.61% -60.06% 302.05% 276.24% 108.52% 100.00%
EY -5.20 -10.43 -13.14 2.61 2.86 7.27 7.89 -
  QoQ % 50.14% 20.62% -603.45% -8.74% -60.66% -7.86% -
  Horiz. % -65.91% -132.19% -166.54% 33.08% 36.25% 92.14% 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 0.28 0.33 0.35 0.31 0.24 0.21 29.55%
  QoQ % 10.71% -15.15% -5.71% 12.90% 29.17% 14.29% -
  Horiz. % 147.62% 133.33% 157.14% 166.67% 147.62% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 27/05/10 11/02/10 23/11/09 25/08/09 -
Price 0.2200 0.2800 0.2800 0.2800 0.2900 0.2900 0.2200 -
P/RPS 1.11 1.41 1.69 1.22 1.01 0.96 0.74 30.94%
  QoQ % -21.28% -16.57% 38.52% 20.79% 5.21% 29.73% -
  Horiz. % 150.00% 190.54% 228.38% 164.86% 136.49% 129.73% 100.00%
P/EPS -16.92 -11.67 -7.61 34.56 36.25 18.13 14.67 -
  QoQ % -44.99% -53.35% -122.02% -4.66% 99.94% 23.59% -
  Horiz. % -115.34% -79.55% -51.87% 235.58% 247.10% 123.59% 100.00%
EY -5.91 -8.57 -13.14 2.89 2.76 5.52 6.82 -
  QoQ % 31.04% 34.78% -554.67% 4.71% -50.00% -19.06% -
  Horiz. % -86.66% -125.66% -192.67% 42.38% 40.47% 80.94% 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 0.27 0.34 0.33 0.31 0.32 0.32 0.25 5.25%
  QoQ % -20.59% 3.03% 6.45% -3.12% 0.00% 28.00% -
  Horiz. % 108.00% 136.00% 132.00% 124.00% 128.00% 128.00% 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.
 


 

294  283  517  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMETRIC 0.14-0.01 
 DGB 0.085-0.005 
 PWRWELL 0.315+0.02 
 ARMADA 0.40+0.005 
 SAPNRG 0.245+0.01 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 SMETRIC-WA 0.035+0.01 
 XOX 0.04+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers