Highlights

[CAELY] QoQ Quarter Result on 2012-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     1,353.85%    YoY -     171.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 24,114 22,729 21,122 26,109 13,619 15,959 13,006 50.64%
  QoQ % 6.09% 7.61% -19.10% 91.71% -14.66% 22.70% -
  Horiz. % 185.41% 174.76% 162.40% 200.75% 104.71% 122.70% 100.00%
PBT 563 576 190 5,377 -280 609 -2,341 -
  QoQ % -2.26% 203.16% -96.47% 2,020.36% -145.98% 126.01% -
  Horiz. % -24.05% -24.60% -8.12% -229.69% 11.96% -26.01% 100.00%
Tax -207 -150 57 -2,280 33 14 33 -
  QoQ % -38.00% -363.16% 102.50% -7,009.09% 135.71% -57.58% -
  Horiz. % -627.27% -454.55% 172.73% -6,909.09% 100.00% 42.42% 100.00%
NP 356 426 247 3,097 -247 623 -2,308 -
  QoQ % -16.43% 72.47% -92.02% 1,353.85% -139.65% 126.99% -
  Horiz. % -15.42% -18.46% -10.70% -134.19% 10.70% -26.99% 100.00%
NP to SH 356 426 247 3,097 -247 623 -2,308 -
  QoQ % -16.43% 72.47% -92.02% 1,353.85% -139.65% 126.99% -
  Horiz. % -15.42% -18.46% -10.70% -134.19% 10.70% -26.99% 100.00%
Tax Rate 36.77 % 26.04 % -30.00 % 42.40 % - % -2.30 % - % -
  QoQ % 41.21% 186.80% -170.75% 0.00% 0.00% 0.00% -
  Horiz. % -1,598.70% -1,132.17% 1,304.35% -1,843.48% 0.00% 100.00% -
Total Cost 23,758 22,303 20,875 23,012 13,866 15,336 15,314 33.83%
  QoQ % 6.52% 6.84% -9.29% 65.96% -9.59% 0.14% -
  Horiz. % 155.14% 145.64% 136.31% 150.27% 90.54% 100.14% 100.00%
Net Worth 64,800 64,000 64,000 64,000 61,599 57,627 58,097 7.51%
  QoQ % 1.25% 0.00% 0.00% 3.90% 6.89% -0.81% -
  Horiz. % 111.54% 110.16% 110.16% 110.16% 106.03% 99.19% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,800 64,000 64,000 64,000 61,599 57,627 58,097 7.51%
  QoQ % 1.25% 0.00% 0.00% 3.90% 6.89% -0.81% -
  Horiz. % 111.54% 110.16% 110.16% 110.16% 106.03% 99.19% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 77,874 79,586 0.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.73% -2.15% -
  Horiz. % 100.52% 100.52% 100.52% 100.52% 100.52% 97.85% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.48 % 1.87 % 1.17 % 11.86 % -1.81 % 3.90 % -17.75 % -
  QoQ % -20.86% 59.83% -90.13% 755.25% -146.41% 121.97% -
  Horiz. % -8.34% -10.54% -6.59% -66.82% 10.20% -21.97% 100.00%
ROE 0.55 % 0.67 % 0.39 % 4.84 % -0.40 % 1.08 % -3.97 % -
  QoQ % -17.91% 71.79% -91.94% 1,310.00% -137.04% 127.20% -
  Horiz. % -13.85% -16.88% -9.82% -121.91% 10.08% -27.20% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.14 28.41 26.40 32.64 17.02 20.49 16.34 50.13%
  QoQ % 6.09% 7.61% -19.12% 91.77% -16.94% 25.40% -
  Horiz. % 184.46% 173.87% 161.57% 199.76% 104.16% 125.40% 100.00%
EPS 0.40 0.50 0.30 3.90 -0.30 0.80 -2.90 -
  QoQ % -20.00% 66.67% -92.31% 1,400.00% -137.50% 127.59% -
  Horiz. % -13.79% -17.24% -10.34% -134.48% 10.34% -27.59% 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 0.8000 0.8000 0.8000 0.7700 0.7400 0.7300 7.14%
  QoQ % 1.25% 0.00% 0.00% 3.90% 4.05% 1.37% -
  Horiz. % 110.96% 109.59% 109.59% 109.59% 105.48% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.69 13.85 12.87 15.91 8.30 9.72 7.92 50.68%
  QoQ % 6.06% 7.61% -19.11% 91.69% -14.61% 22.73% -
  Horiz. % 185.48% 174.87% 162.50% 200.88% 104.80% 122.73% 100.00%
EPS 0.22 0.26 0.15 1.89 -0.15 0.38 -1.41 -
  QoQ % -15.38% 73.33% -92.06% 1,360.00% -139.47% 126.95% -
  Horiz. % -15.60% -18.44% -10.64% -134.04% 10.64% -26.95% 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 0.3948 0.3899 0.3899 0.3899 0.3753 0.3511 0.3540 7.51%
  QoQ % 1.26% 0.00% 0.00% 3.89% 6.89% -0.82% -
  Horiz. % 111.53% 110.14% 110.14% 110.14% 106.02% 99.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2800 0.2600 0.2200 0.2400 0.2100 0.1900 0.2150 -
P/RPS 0.93 0.92 0.83 0.74 1.23 0.93 1.32 -20.74%
  QoQ % 1.09% 10.84% 12.16% -39.84% 32.26% -29.55% -
  Horiz. % 70.45% 69.70% 62.88% 56.06% 93.18% 70.45% 100.00%
P/EPS 62.92 48.83 71.26 6.20 -68.02 23.75 -7.41 -
  QoQ % 28.86% -31.48% 1,049.35% 109.11% -386.40% 420.51% -
  Horiz. % -849.12% -658.97% -961.67% -83.67% 917.95% -320.51% 100.00%
EY 1.59 2.05 1.40 16.13 -1.47 4.21 -13.49 -
  QoQ % -22.44% 46.43% -91.32% 1,197.28% -134.92% 131.21% -
  Horiz. % -11.79% -15.20% -10.38% -119.57% 10.90% -31.21% 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 0.35 0.33 0.28 0.30 0.27 0.26 0.29 13.29%
  QoQ % 6.06% 17.86% -6.67% 11.11% 3.85% -10.34% -
  Horiz. % 120.69% 113.79% 96.55% 103.45% 93.10% 89.66% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 31/05/12 24/02/12 25/11/11 24/08/11 -
Price 0.2950 0.2800 0.3100 0.2200 0.2400 0.2300 0.2000 -
P/RPS 0.98 0.99 1.17 0.67 1.41 1.12 1.22 -13.53%
  QoQ % -1.01% -15.38% 74.63% -52.48% 25.89% -8.20% -
  Horiz. % 80.33% 81.15% 95.90% 54.92% 115.57% 91.80% 100.00%
P/EPS 66.29 52.58 100.40 5.68 -77.73 28.75 -6.90 -
  QoQ % 26.07% -47.63% 1,667.61% 107.31% -370.37% 516.67% -
  Horiz. % -960.72% -762.03% -1,455.07% -82.32% 1,126.52% -416.67% 100.00%
EY 1.51 1.90 1.00 17.60 -1.29 3.48 -14.50 -
  QoQ % -20.53% 90.00% -94.32% 1,464.34% -137.07% 124.00% -
  Horiz. % -10.41% -13.10% -6.90% -121.38% 8.90% -24.00% 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 0.36 0.35 0.39 0.28 0.31 0.31 0.27 21.04%
  QoQ % 2.86% -10.26% 39.29% -9.68% 0.00% 14.81% -
  Horiz. % 133.33% 129.63% 144.44% 103.70% 114.81% 114.81% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers