Highlights

[CAELY] QoQ Quarter Result on 2011-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -329.64%    YoY -     -782.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,619 15,959 13,006 12,983 15,460 15,709 13,501 0.58%
  QoQ % -14.66% 22.70% 0.18% -16.02% -1.59% 16.35% -
  Horiz. % 100.87% 118.21% 96.33% 96.16% 114.51% 116.35% 100.00%
PBT -280 609 -2,341 -5,307 -1,267 -2,039 -3,002 -79.34%
  QoQ % -145.98% 126.01% 55.89% -318.86% 37.86% 32.08% -
  Horiz. % 9.33% -20.29% 77.98% 176.78% 42.21% 67.92% 100.00%
Tax 33 14 33 959 255 143 0 -
  QoQ % 135.71% -57.58% -96.56% 276.08% 78.32% 0.00% -
  Horiz. % 23.08% 9.79% 23.08% 670.63% 178.32% 100.00% -
NP -247 623 -2,308 -4,348 -1,012 -1,896 -3,002 -81.00%
  QoQ % -139.65% 126.99% 46.92% -329.64% 46.62% 36.84% -
  Horiz. % 8.23% -20.75% 76.88% 144.84% 33.71% 63.16% 100.00%
NP to SH -247 623 -2,308 -4,348 -1,012 -1,896 -3,002 -81.00%
  QoQ % -139.65% 126.99% 46.92% -329.64% 46.62% 36.84% -
  Horiz. % 8.23% -20.75% 76.88% 144.84% 33.71% 63.16% 100.00%
Tax Rate - % -2.30 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 13,866 15,336 15,314 17,331 16,472 17,605 16,503 -10.93%
  QoQ % -9.59% 0.14% -11.64% 5.21% -6.44% 6.68% -
  Horiz. % 84.02% 92.93% 92.80% 105.02% 99.81% 106.68% 100.00%
Net Worth 61,599 57,627 58,097 60,359 63,055 64,779 69,339 -7.57%
  QoQ % 6.89% -0.81% -3.75% -4.28% -2.66% -6.58% -
  Horiz. % 88.84% 83.11% 83.79% 87.05% 90.94% 93.42% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 61,599 57,627 58,097 60,359 63,055 64,779 69,339 -7.57%
  QoQ % 6.89% -0.81% -3.75% -4.28% -2.66% -6.58% -
  Horiz. % 88.84% 83.11% 83.79% 87.05% 90.94% 93.42% 100.00%
NOSH 80,000 77,874 79,586 79,420 77,846 78,999 81,576 -1.29%
  QoQ % 2.73% -2.15% 0.21% 2.02% -1.46% -3.16% -
  Horiz. % 98.07% 95.46% 97.56% 97.36% 95.43% 96.84% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.81 % 3.90 % -17.75 % -33.49 % -6.55 % -12.07 % -22.24 % -81.13%
  QoQ % -146.41% 121.97% 47.00% -411.30% 45.73% 45.73% -
  Horiz. % 8.14% -17.54% 79.81% 150.58% 29.45% 54.27% 100.00%
ROE -0.40 % 1.08 % -3.97 % -7.20 % -1.60 % -2.93 % -4.33 % -79.48%
  QoQ % -137.04% 127.20% 44.86% -350.00% 45.39% 32.33% -
  Horiz. % 9.24% -24.94% 91.69% 166.28% 36.95% 67.67% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.02 20.49 16.34 16.35 19.86 19.88 16.55 1.88%
  QoQ % -16.94% 25.40% -0.06% -17.67% -0.10% 20.12% -
  Horiz. % 102.84% 123.81% 98.73% 98.79% 120.00% 120.12% 100.00%
EPS -0.30 0.80 -2.90 -5.40 -1.30 -2.40 -3.68 -81.11%
  QoQ % -137.50% 127.59% 46.30% -315.38% 45.83% 34.78% -
  Horiz. % 8.15% -21.74% 78.80% 146.74% 35.33% 65.22% 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 0.7700 0.7400 0.7300 0.7600 0.8100 0.8200 0.8500 -6.36%
  QoQ % 4.05% 1.37% -3.95% -6.17% -1.22% -3.53% -
  Horiz. % 90.59% 87.06% 85.88% 89.41% 95.29% 96.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.30 9.72 7.92 7.91 9.42 9.57 8.23 0.56%
  QoQ % -14.61% 22.73% 0.13% -16.03% -1.57% 16.28% -
  Horiz. % 100.85% 118.10% 96.23% 96.11% 114.46% 116.28% 100.00%
EPS -0.15 0.38 -1.41 -2.65 -0.62 -1.16 -1.83 -81.04%
  QoQ % -139.47% 126.95% 46.79% -327.42% 46.55% 36.61% -
  Horiz. % 8.20% -20.77% 77.05% 144.81% 33.88% 63.39% 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 0.3753 0.3511 0.3540 0.3677 0.3842 0.3947 0.4224 -7.56%
  QoQ % 6.89% -0.82% -3.73% -4.29% -2.66% -6.56% -
  Horiz. % 88.85% 83.12% 83.81% 87.05% 90.96% 93.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2100 0.1900 0.2150 0.2500 0.2500 0.2300 0.2800 -
P/RPS 1.23 0.93 1.32 1.53 1.26 1.16 1.69 -19.04%
  QoQ % 32.26% -29.55% -13.73% 21.43% 8.62% -31.36% -
  Horiz. % 72.78% 55.03% 78.11% 90.53% 74.56% 68.64% 100.00%
P/EPS -68.02 23.75 -7.41 -4.57 -19.23 -9.58 -7.61 328.98%
  QoQ % -386.40% 420.51% -62.14% 76.24% -100.73% -25.89% -
  Horiz. % 893.82% -312.09% 97.37% 60.05% 252.69% 125.89% 100.00%
EY -1.47 4.21 -13.49 -21.90 -5.20 -10.43 -13.14 -76.69%
  QoQ % -134.92% 131.21% 38.40% -321.15% 50.14% 20.62% -
  Horiz. % 11.19% -32.04% 102.66% 166.67% 39.57% 79.38% 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 0.26 0.29 0.33 0.31 0.28 0.33 -12.49%
  QoQ % 3.85% -10.34% -12.12% 6.45% 10.71% -15.15% -
  Horiz. % 81.82% 78.79% 87.88% 100.00% 93.94% 84.85% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 24/08/11 30/05/11 25/02/11 26/11/10 30/08/10 -
Price 0.2400 0.2300 0.2000 0.2200 0.2200 0.2800 0.2800 -
P/RPS 1.41 1.12 1.22 1.35 1.11 1.41 1.69 -11.35%
  QoQ % 25.89% -8.20% -9.63% 21.62% -21.28% -16.57% -
  Horiz. % 83.43% 66.27% 72.19% 79.88% 65.68% 83.43% 100.00%
P/EPS -77.73 28.75 -6.90 -4.02 -16.92 -11.67 -7.61 368.77%
  QoQ % -370.37% 516.67% -71.64% 76.24% -44.99% -53.35% -
  Horiz. % 1,021.42% -377.79% 90.67% 52.83% 222.34% 153.35% 100.00%
EY -1.29 3.48 -14.50 -24.88 -5.91 -8.57 -13.14 -78.63%
  QoQ % -137.07% 124.00% 41.72% -320.98% 31.04% 34.78% -
  Horiz. % 9.82% -26.48% 110.35% 189.35% 44.98% 65.22% 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 0.31 0.27 0.29 0.27 0.34 0.33 -4.07%
  QoQ % 0.00% 14.81% -6.90% 7.41% -20.59% 3.03% -
  Horiz. % 93.94% 93.94% 81.82% 87.88% 81.82% 103.03% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers