Highlights

[CAELY] YoY Annual (Unaudited) Result on 2005-12-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 01-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend YoY -     -53.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 88,119 0 88,534 109,467 101,393 68,714 56,501 6.32%
  YoY % 0.00% 0.00% -19.12% 7.96% 47.56% 21.62% -
  Horiz. % 155.96% 0.00% 156.69% 193.74% 179.45% 121.62% 100.00%
PBT 3,046 0 -3,429 3,222 8,941 8,993 7,136 -11.08%
  YoY % 0.00% 0.00% -206.42% -63.96% -0.58% 26.02% -
  Horiz. % 42.68% 0.00% -48.05% 45.15% 125.29% 126.02% 100.00%
Tax -2,170 0 932 47 -1,916 -2,209 -594 19.56%
  YoY % 0.00% 0.00% 1,882.98% 102.45% 13.26% -271.89% -
  Horiz. % 365.32% -0.00% -156.90% -7.91% 322.56% 371.89% 100.00%
NP 876 0 -2,497 3,269 7,025 6,784 6,542 -24.21%
  YoY % 0.00% 0.00% -176.38% -53.47% 3.55% 3.70% -
  Horiz. % 13.39% 0.00% -38.17% 49.97% 107.38% 103.70% 100.00%
NP to SH 876 0 -2,497 3,269 7,025 6,784 6,542 -24.21%
  YoY % 0.00% 0.00% -176.38% -53.47% 3.55% 3.70% -
  Horiz. % 13.39% 0.00% -38.17% 49.97% 107.38% 103.70% 100.00%
Tax Rate 71.24 % - % - % -1.46 % 21.43 % 24.56 % 8.32 % 34.46%
  YoY % 0.00% 0.00% 0.00% -106.81% -12.74% 195.19% -
  Horiz. % 856.25% 0.00% 0.00% -17.55% 257.57% 295.19% 100.00%
Total Cost 87,243 0 91,031 106,198 94,368 61,930 49,959 7.99%
  YoY % 0.00% 0.00% -14.28% 12.54% 52.38% 23.96% -
  Horiz. % 174.63% 0.00% 182.21% 212.57% 188.89% 123.96% 100.00%
Net Worth 69,593 0 73,299 75,833 74,241 55,984 47,124 5.52%
  YoY % 0.00% 0.00% -3.34% 2.14% 32.61% 18.80% -
  Horiz. % 147.68% 0.00% 155.54% 160.92% 157.54% 118.80% 100.00%
Dividend
31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 2,394 1,317 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 81.81% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 181.81% 100.00% -
Div Payout % - % - % - % - % 34.09 % 19.42 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 75.54% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 175.54% 100.00% -
Equity
31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 69,593 0 73,299 75,833 74,241 55,984 47,124 5.52%
  YoY % 0.00% 0.00% -3.34% 2.14% 32.61% 18.80% -
  Horiz. % 147.68% 0.00% 155.54% 160.92% 157.54% 118.80% 100.00%
NOSH 79,083 81,057 80,548 79,825 79,829 65,864 55,440 5.02%
  YoY % -2.44% 0.63% 0.91% -0.01% 21.20% 18.80% -
  Horiz. % 142.64% 146.21% 145.29% 143.98% 143.99% 118.80% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.99 % - % -2.82 % 2.99 % 6.93 % 9.87 % 11.58 % -28.76%
  YoY % 0.00% 0.00% -194.31% -56.85% -29.79% -14.77% -
  Horiz. % 8.55% 0.00% -24.35% 25.82% 59.84% 85.23% 100.00%
ROE 1.26 % - % -3.41 % 4.31 % 9.46 % 12.12 % 13.88 % -28.17%
  YoY % 0.00% 0.00% -179.12% -54.44% -21.95% -12.68% -
  Horiz. % 9.08% 0.00% -24.57% 31.05% 68.16% 87.32% 100.00%
Per Share
31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 111.43 - 109.91 137.13 127.01 104.33 101.91 1.24%
  YoY % 0.00% 0.00% -19.85% 7.97% 21.74% 2.37% -
  Horiz. % 109.34% 0.00% 107.85% 134.56% 124.63% 102.37% 100.00%
EPS 1.10 0.00 -3.10 4.10 8.80 10.30 11.80 -27.91%
  YoY % 0.00% 0.00% -175.61% -53.41% -14.56% -12.71% -
  Horiz. % 9.32% 0.00% -26.27% 34.75% 74.58% 87.29% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 0.8800 0.0000 0.9100 0.9500 0.9300 0.8500 0.8500 0.48%
  YoY % 0.00% 0.00% -4.21% 2.15% 9.41% 0.00% -
  Horiz. % 103.53% 0.00% 107.06% 111.76% 109.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,682
31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 53.19 - 53.44 66.07 61.20 41.47 34.10 6.32%
  YoY % 0.00% 0.00% -19.12% 7.96% 47.58% 21.61% -
  Horiz. % 155.98% 0.00% 156.72% 193.75% 179.47% 121.61% 100.00%
EPS 0.53 0.00 -1.51 1.97 4.24 4.09 3.95 -24.19%
  YoY % 0.00% 0.00% -176.65% -53.54% 3.67% 3.54% -
  Horiz. % 13.42% 0.00% -38.23% 49.87% 107.34% 103.54% 100.00%
DPS 0.00 0.00 0.00 0.00 1.45 0.80 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 81.25% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 181.25% 100.00% -
NAPS 0.4200 0.0000 0.4424 0.4577 0.4481 0.3379 0.2844 5.52%
  YoY % 0.00% 0.00% -3.34% 2.14% 32.61% 18.81% -
  Horiz. % 147.68% 0.00% 155.56% 160.94% 157.56% 118.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/03/10 31/03/09 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.3100 0.1700 0.4400 0.4500 1.1100 1.3900 0.0000 -
P/RPS 0.28 0.00 0.40 0.33 0.87 1.33 0.00 -
  YoY % 0.00% 0.00% 21.21% -62.07% -34.59% 0.00% -
  Horiz. % 21.05% 0.00% 30.08% 24.81% 65.41% 100.00% -
P/EPS 27.99 0.00 -14.19 10.99 12.61 13.50 0.00 -
  YoY % 0.00% 0.00% -229.12% -12.85% -6.59% 0.00% -
  Horiz. % 207.33% 0.00% -105.11% 81.41% 93.41% 100.00% -
EY 3.57 0.00 -7.05 9.10 7.93 7.41 0.00 -
  YoY % 0.00% 0.00% -177.47% 14.75% 7.02% 0.00% -
  Horiz. % 48.18% 0.00% -95.14% 122.81% 107.02% 100.00% -
DY 0.00 0.00 0.00 0.00 2.70 1.44 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.50% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 187.50% 100.00% -
P/NAPS 0.35 0.00 0.48 0.47 1.19 1.64 0.00 -
  YoY % 0.00% 0.00% 2.13% -60.50% -27.44% 0.00% -
  Horiz. % 21.34% 0.00% 29.27% 28.66% 72.56% 100.00% -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/05/10 28/05/09 27/02/07 01/03/06 25/02/05 27/02/04 - -
Price 0.2800 0.1900 0.5200 0.4800 1.0400 1.3800 0.0000 -
P/RPS 0.25 0.00 0.47 0.35 0.82 1.32 0.00 -
  YoY % 0.00% 0.00% 34.29% -57.32% -37.88% 0.00% -
  Horiz. % 18.94% 0.00% 35.61% 26.52% 62.12% 100.00% -
P/EPS 25.28 0.00 -16.77 11.72 11.82 13.40 0.00 -
  YoY % 0.00% 0.00% -243.09% -0.85% -11.79% 0.00% -
  Horiz. % 188.66% 0.00% -125.15% 87.46% 88.21% 100.00% -
EY 3.96 0.00 -5.96 8.53 8.46 7.46 0.00 -
  YoY % 0.00% 0.00% -169.87% 0.83% 13.40% 0.00% -
  Horiz. % 53.08% 0.00% -79.89% 114.34% 113.40% 100.00% -
DY 0.00 0.00 0.00 0.00 2.88 1.45 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 98.62% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 198.62% 100.00% -
P/NAPS 0.32 0.00 0.57 0.51 1.12 1.62 0.00 -
  YoY % 0.00% 0.00% 11.76% -54.46% -30.86% 0.00% -
  Horiz. % 19.75% 0.00% 35.19% 31.48% 69.14% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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