Highlights

[CAELY] QoQ TTM 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 -     -14.51%    YoY -     -151.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 93,709 92,291 89,638 86,103 82,968 87,929 93,602 0.08%
  QoQ % 1.54% 2.96% 4.11% 3.78% -5.64% -6.06% -
  Horiz. % 100.11% 98.60% 95.77% 91.99% 88.64% 93.94% 100.00%
PBT 5,450 4,137 2,384 1,718 645 -232 1,382 148.99%
  QoQ % 31.74% 73.53% 38.77% 166.36% 378.02% -116.79% -
  Horiz. % 394.36% 299.35% 172.50% 124.31% 46.67% -16.79% 100.00%
Tax -3,295 -4,468 -4,277 -4,514 -3,084 -1,010 -1,391 77.42%
  QoQ % 26.25% -4.47% 5.25% -46.37% -205.35% 27.39% -
  Horiz. % 236.88% 321.21% 307.48% 324.51% 221.71% 72.61% 100.00%
NP 2,155 -331 -1,893 -2,796 -2,439 -1,242 -9 -
  QoQ % 751.06% 82.51% 32.30% -14.64% -96.38% -13,700.00% -
  Horiz. % -23,944.44% 3,677.78% 21,033.33% 31,066.67% 27,100.00% 13,800.00% 100.00%
NP to SH 2,158 -328 -1,890 -2,793 -2,439 -1,242 -9 -
  QoQ % 757.93% 82.65% 32.33% -14.51% -96.38% -13,700.00% -
  Horiz. % -23,977.78% 3,644.44% 21,000.00% 31,033.33% 27,100.00% 13,800.00% 100.00%
Tax Rate 60.46 % 108.00 % 179.40 % 262.75 % 478.14 % - % 100.65 % -28.74%
  QoQ % -44.02% -39.80% -31.72% -45.05% 0.00% 0.00% -
  Horiz. % 60.07% 107.30% 178.24% 261.05% 475.05% 0.00% 100.00%
Total Cost 91,554 92,622 91,531 88,899 85,407 89,171 93,611 -1.47%
  QoQ % -1.15% 1.19% 2.96% 4.09% -4.22% -4.74% -
  Horiz. % 97.80% 98.94% 97.78% 94.97% 91.24% 95.26% 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 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
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 2.30 % -0.36 % -2.11 % -3.25 % -2.94 % -1.41 % -0.01 % -
  QoQ % 738.89% 82.94% 35.08% -10.54% -108.51% -14,000.00% -
  Horiz. % -23,000.00% 3,600.00% 21,100.00% 32,500.00% 29,400.00% 14,100.00% 100.00%
ROE 2.98 % -0.46 % -2.73 % -3.87 % -3.41 % -1.87 % -0.01 % -
  QoQ % 747.83% 83.15% 29.46% -13.49% -82.35% -18,600.00% -
  Horiz. % -29,800.00% 4,600.00% 27,300.00% 38,700.00% 34,100.00% 18,700.00% 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 117.69 116.55 115.22 103.74 103.21 119.23 106.37 6.95%
  QoQ % 0.98% 1.15% 11.07% 0.51% -13.44% 12.09% -
  Horiz. % 110.64% 109.57% 108.32% 97.53% 97.03% 112.09% 100.00%
EPS 2.71 -0.41 -2.43 -3.37 -3.03 -1.68 -0.01 -
  QoQ % 760.98% 83.13% 27.89% -11.22% -80.36% -16,700.00% -
  Horiz. % -27,100.00% 4,100.00% 24,300.00% 33,700.00% 30,300.00% 16,800.00% 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 56.98 56.12 54.50 52.36 50.45 53.47 56.92 0.07%
  QoQ % 1.53% 2.97% 4.09% 3.79% -5.65% -6.06% -
  Horiz. % 100.11% 98.59% 95.75% 91.99% 88.63% 93.94% 100.00%
EPS 1.31 -0.20 -1.15 -1.70 -1.48 -0.76 -0.01 -
  QoQ % 755.00% 82.61% 32.35% -14.86% -94.74% -7,500.00% -
  Horiz. % -13,100.00% 2,000.00% 11,500.00% 17,000.00% 14,800.00% 7,600.00% 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 0.24 0.19 0.16 0.16 0.18 0.14 0.21 9.28%
  QoQ % 26.32% 18.75% 0.00% -11.11% 28.57% -33.33% -
  Horiz. % 114.29% 90.48% 76.19% 76.19% 85.71% 66.67% 100.00%
P/EPS 10.33 -53.11 -7.82 -5.05 -6.26 -10.09 -2,151.11 -
  QoQ % 119.45% -579.16% -54.85% 19.33% 37.96% 99.53% -
  Horiz. % -0.48% 2.47% 0.36% 0.23% 0.29% 0.47% 100.00%
EY 9.68 -1.88 -12.79 -19.79 -15.97 -9.91 -0.05 -
  QoQ % 614.89% 85.30% 35.37% -23.92% -61.15% -19,720.00% -
  Horiz. % -19,360.00% 3,760.00% 25,580.00% 39,580.00% 31,940.00% 19,820.00% 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 0.24 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 0.25 0.25 0.19 0.18 0.17 0.14 0.19 20.02%
  QoQ % 0.00% 31.58% 5.56% 5.88% 21.43% -26.32% -
  Horiz. % 131.58% 131.58% 100.00% 94.74% 89.47% 73.68% 100.00%
P/EPS 10.70 -70.01 -9.06 -5.65 -5.93 -10.09 -1,955.56 -
  QoQ % 115.28% -672.74% -60.35% 4.72% 41.23% 99.48% -
  Horiz. % -0.55% 3.58% 0.46% 0.29% 0.30% 0.52% 100.00%
EY 9.35 -1.43 -11.04 -17.71 -16.86 -9.91 -0.05 -
  QoQ % 753.85% 87.05% 37.66% -5.04% -70.13% -19,720.00% -
  Horiz. % -18,700.00% 2,860.00% 22,080.00% 35,420.00% 33,720.00% 19,820.00% 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 0.32 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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