Highlights

[CAELY] QoQ TTM Result on 2010-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -45.50%    YoY -     -344.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 57,408 57,158 57,653 62,648 70,149 78,412 88,119 -24.83%
  QoQ % 0.44% -0.86% -7.97% -10.69% -10.54% -11.02% -
  Horiz. % 65.15% 64.86% 65.43% 71.09% 79.61% 88.98% 100.00%
PBT -8,306 -10,954 -11,615 -5,202 -2,829 1,064 5,788 -
  QoQ % 24.17% 5.69% -123.28% -83.88% -365.88% -81.62% -
  Horiz. % -143.50% -189.25% -200.67% -89.88% -48.88% 18.38% 100.00%
Tax 1,261 1,390 1,357 -71 -795 -1,525 -2,080 -
  QoQ % -9.28% 2.43% 2,011.27% 91.07% 47.87% 26.68% -
  Horiz. % -60.62% -66.83% -65.24% 3.41% 38.22% 73.32% 100.00%
NP -7,045 -9,564 -10,258 -5,273 -3,624 -461 3,708 -
  QoQ % 26.34% 6.77% -94.54% -45.50% -686.12% -112.43% -
  Horiz. % -189.99% -257.93% -276.65% -142.21% -97.73% -12.43% 100.00%
NP to SH -7,045 -9,564 -10,258 -5,273 -3,624 -461 3,708 -
  QoQ % 26.34% 6.77% -94.54% -45.50% -686.12% -112.43% -
  Horiz. % -189.99% -257.93% -276.65% -142.21% -97.73% -12.43% 100.00%
Tax Rate - % - % - % - % - % 143.33 % 35.94 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 298.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 398.80% 100.00%
Total Cost 64,453 66,722 67,911 67,921 73,773 78,873 84,411 -16.45%
  QoQ % -3.40% -1.75% -0.01% -7.93% -6.47% -6.56% -
  Horiz. % 76.36% 79.04% 80.45% 80.46% 87.40% 93.44% 100.00%
Net Worth 57,627 58,097 60,359 63,055 64,779 69,339 69,980 -12.13%
  QoQ % -0.81% -3.75% -4.28% -2.66% -6.58% -0.92% -
  Horiz. % 82.35% 83.02% 86.25% 90.10% 92.57% 99.08% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 57,627 58,097 60,359 63,055 64,779 69,339 69,980 -12.13%
  QoQ % -0.81% -3.75% -4.28% -2.66% -6.58% -0.92% -
  Horiz. % 82.35% 83.02% 86.25% 90.10% 92.57% 99.08% 100.00%
NOSH 77,874 79,586 79,420 77,846 78,999 81,576 78,629 -0.64%
  QoQ % -2.15% 0.21% 2.02% -1.46% -3.16% 3.75% -
  Horiz. % 99.04% 101.22% 101.01% 99.00% 100.47% 103.75% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -12.27 % -16.73 % -17.79 % -8.42 % -5.17 % -0.59 % 4.21 % -
  QoQ % 26.66% 5.96% -111.28% -62.86% -776.27% -114.01% -
  Horiz. % -291.45% -397.39% -422.57% -200.00% -122.80% -14.01% 100.00%
ROE -12.23 % -16.46 % -16.99 % -8.36 % -5.59 % -0.66 % 5.30 % -
  QoQ % 25.70% 3.12% -103.23% -49.55% -746.97% -112.45% -
  Horiz. % -230.75% -310.57% -320.57% -157.74% -105.47% -12.45% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.72 71.82 72.59 80.48 88.80 96.12 112.07 -24.34%
  QoQ % 2.65% -1.06% -9.80% -9.37% -7.62% -14.23% -
  Horiz. % 65.78% 64.08% 64.77% 71.81% 79.24% 85.77% 100.00%
EPS -9.05 -12.02 -12.92 -6.77 -4.59 -0.57 4.72 -
  QoQ % 24.71% 6.97% -90.84% -47.49% -705.26% -112.08% -
  Horiz. % -191.74% -254.66% -273.73% -143.43% -97.25% -12.08% 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 0.7400 0.7300 0.7600 0.8100 0.8200 0.8500 0.8900 -11.57%
  QoQ % 1.37% -3.95% -6.17% -1.22% -3.53% -4.49% -
  Horiz. % 83.15% 82.02% 85.39% 91.01% 92.13% 95.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.91 34.76 35.06 38.09 42.65 47.68 53.58 -24.82%
  QoQ % 0.43% -0.86% -7.95% -10.69% -10.55% -11.01% -
  Horiz. % 65.15% 64.87% 65.43% 71.09% 79.60% 88.99% 100.00%
EPS -4.28 -5.82 -6.24 -3.21 -2.20 -0.28 2.25 -
  QoQ % 26.46% 6.73% -94.39% -45.91% -685.71% -112.44% -
  Horiz. % -190.22% -258.67% -277.33% -142.67% -97.78% -12.44% 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 0.3504 0.3533 0.3670 0.3834 0.3939 0.4216 0.4255 -12.13%
  QoQ % -0.82% -3.73% -4.28% -2.67% -6.57% -0.92% -
  Horiz. % 82.35% 83.03% 86.25% 90.11% 92.57% 99.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1900 0.2150 0.2500 0.2500 0.2300 0.2800 0.3100 -
P/RPS 0.26 0.30 0.34 0.31 0.26 0.29 0.28 -4.82%
  QoQ % -13.33% -11.76% 9.68% 19.23% -10.34% 3.57% -
  Horiz. % 92.86% 107.14% 121.43% 110.71% 92.86% 103.57% 100.00%
P/EPS -2.10 -1.79 -1.94 -3.69 -5.01 -49.55 6.57 -
  QoQ % -17.32% 7.73% 47.43% 26.35% 89.89% -854.19% -
  Horiz. % -31.96% -27.25% -29.53% -56.16% -76.26% -754.19% 100.00%
EY -47.61 -55.89 -51.66 -27.09 -19.94 -2.02 15.21 -
  QoQ % 14.81% -8.19% -90.70% -35.86% -887.13% -113.28% -
  Horiz. % -313.02% -367.46% -339.64% -178.11% -131.10% -13.28% 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 0.26 0.29 0.33 0.31 0.28 0.33 0.35 -17.96%
  QoQ % -10.34% -12.12% 6.45% 10.71% -15.15% -5.71% -
  Horiz. % 74.29% 82.86% 94.29% 88.57% 80.00% 94.29% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 30/05/11 25/02/11 26/11/10 30/08/10 27/05/10 -
Price 0.2300 0.2000 0.2200 0.2200 0.2800 0.2800 0.2800 -
P/RPS 0.31 0.28 0.30 0.27 0.32 0.29 0.25 15.40%
  QoQ % 10.71% -6.67% 11.11% -15.62% 10.34% 16.00% -
  Horiz. % 124.00% 112.00% 120.00% 108.00% 128.00% 116.00% 100.00%
P/EPS -2.54 -1.66 -1.70 -3.25 -6.10 -49.55 5.94 -
  QoQ % -53.01% 2.35% 47.69% 46.72% 87.69% -934.17% -
  Horiz. % -42.76% -27.95% -28.62% -54.71% -102.69% -834.18% 100.00%
EY -39.33 -60.09 -58.71 -30.79 -16.38 -2.02 16.84 -
  QoQ % 34.55% -2.35% -90.68% -87.97% -710.89% -112.00% -
  Horiz. % -233.55% -356.83% -348.63% -182.84% -97.27% -12.00% 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 0.31 0.27 0.29 0.27 0.34 0.33 0.31 -
  QoQ % 14.81% -6.90% 7.41% -20.59% 3.03% 6.45% -
  Horiz. % 100.00% 87.10% 93.55% 87.10% 109.68% 106.45% 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
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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
Partners & Brokers