Highlights

[CAELY] QoQ TTM 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 -     71.83%    YoY -     232.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 62,648 70,149 78,412 88,119 93,709 92,291 89,638 -21.19%
  QoQ % -10.69% -10.54% -11.02% -5.97% 1.54% 2.96% -
  Horiz. % 69.89% 78.26% 87.48% 98.31% 104.54% 102.96% 100.00%
PBT -5,202 -2,829 1,064 5,788 5,450 4,137 2,384 -
  QoQ % -83.88% -365.88% -81.62% 6.20% 31.74% 73.53% -
  Horiz. % -218.20% -118.67% 44.63% 242.79% 228.61% 173.53% 100.00%
Tax -71 -795 -1,525 -2,080 -3,295 -4,468 -4,277 -93.44%
  QoQ % 91.07% 47.87% 26.68% 36.87% 26.25% -4.47% -
  Horiz. % 1.66% 18.59% 35.66% 48.63% 77.04% 104.47% 100.00%
NP -5,273 -3,624 -461 3,708 2,155 -331 -1,893 97.60%
  QoQ % -45.50% -686.12% -112.43% 72.06% 751.06% 82.51% -
  Horiz. % 278.55% 191.44% 24.35% -195.88% -113.84% 17.49% 100.00%
NP to SH -5,273 -3,624 -461 3,708 2,158 -328 -1,890 97.81%
  QoQ % -45.50% -686.12% -112.43% 71.83% 757.93% 82.65% -
  Horiz. % 278.99% 191.75% 24.39% -196.19% -114.18% 17.35% 100.00%
Tax Rate - % - % 143.33 % 35.94 % 60.46 % 108.00 % 179.40 % -
  QoQ % 0.00% 0.00% 298.80% -40.56% -44.02% -39.80% -
  Horiz. % 0.00% 0.00% 79.89% 20.03% 33.70% 60.20% 100.00%
Total Cost 67,921 73,773 78,873 84,411 91,554 92,622 91,531 -17.99%
  QoQ % -7.93% -6.47% -6.56% -7.80% -1.15% 1.19% -
  Horiz. % 74.21% 80.60% 86.17% 92.22% 100.03% 101.19% 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 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
31/12/10 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 -8.42 % -5.17 % -0.59 % 4.21 % 2.30 % -0.36 % -2.11 % 150.95%
  QoQ % -62.86% -776.27% -114.01% 83.04% 738.89% 82.94% -
  Horiz. % 399.05% 245.02% 27.96% -199.53% -109.00% 17.06% 100.00%
ROE -8.36 % -5.59 % -0.66 % 5.30 % 2.98 % -0.46 % -2.73 % 110.45%
  QoQ % -49.55% -746.97% -112.45% 77.85% 747.83% 83.15% -
  Horiz. % 306.23% 204.76% 24.18% -194.14% -109.16% 16.85% 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 80.48 88.80 96.12 112.07 117.69 116.55 115.22 -21.22%
  QoQ % -9.37% -7.62% -14.23% -4.78% 0.98% 1.15% -
  Horiz. % 69.85% 77.07% 83.42% 97.27% 102.14% 101.15% 100.00%
EPS -6.77 -4.59 -0.57 4.72 2.71 -0.41 -2.43 97.63%
  QoQ % -47.49% -705.26% -112.08% 74.17% 760.98% 83.13% -
  Horiz. % 278.60% 188.89% 23.46% -194.24% -111.52% 16.87% 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 - 201,938
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.02 34.74 38.83 43.64 46.40 45.70 44.39 -21.20%
  QoQ % -10.71% -10.53% -11.02% -5.95% 1.53% 2.95% -
  Horiz. % 69.88% 78.26% 87.47% 98.31% 104.53% 102.95% 100.00%
EPS -2.61 -1.79 -0.23 1.84 1.07 -0.16 -0.94 97.18%
  QoQ % -45.81% -678.26% -112.50% 71.96% 768.75% 82.98% -
  Horiz. % 277.66% 190.43% 24.47% -195.74% -113.83% 17.02% 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 0.3123 0.3208 0.3434 0.3465 0.3588 0.3529 0.3429 -6.03%
  QoQ % -2.65% -6.58% -0.89% -3.43% 1.67% 2.92% -
  Horiz. % 91.08% 93.55% 100.15% 101.05% 104.64% 102.92% 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 0.31 0.26 0.29 0.28 0.24 0.19 0.16 55.23%
  QoQ % 19.23% -10.34% 3.57% 16.67% 26.32% 18.75% -
  Horiz. % 193.75% 162.50% 181.25% 175.00% 150.00% 118.75% 100.00%
P/EPS -3.69 -5.01 -49.55 6.57 10.33 -53.11 -7.82 -39.31%
  QoQ % 26.35% 89.89% -854.19% -36.40% 119.45% -579.16% -
  Horiz. % 47.19% 64.07% 633.63% -84.02% -132.10% 679.16% 100.00%
EY -27.09 -19.94 -2.02 15.21 9.68 -1.88 -12.79 64.70%
  QoQ % -35.86% -887.13% -113.28% 57.13% 614.89% 85.30% -
  Horiz. % 211.81% 155.90% 15.79% -118.92% -75.68% 14.70% 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 0.27 0.32 0.29 0.25 0.25 0.25 0.19 26.32%
  QoQ % -15.62% 10.34% 16.00% 0.00% 0.00% 31.58% -
  Horiz. % 142.11% 168.42% 152.63% 131.58% 131.58% 131.58% 100.00%
P/EPS -3.25 -6.10 -49.55 5.94 10.70 -70.01 -9.06 -49.42%
  QoQ % 46.72% 87.69% -934.17% -44.49% 115.28% -672.74% -
  Horiz. % 35.87% 67.33% 546.91% -65.56% -118.10% 772.74% 100.00%
EY -30.79 -16.38 -2.02 16.84 9.35 -1.43 -11.04 97.76%
  QoQ % -87.97% -710.89% -112.00% 80.11% 753.85% 87.05% -
  Horiz. % 278.89% 148.37% 18.30% -152.54% -84.69% 12.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS