Highlights

[CAELY] YoY Annual (Unaudited) 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 YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Revenue 68,693 57,652 88,119 0 88,534 109,467 101,393 -5.23%
  YoY % 19.15% -34.57% 0.00% 0.00% -19.12% 7.96% -
  Horiz. % 67.75% 56.86% 86.91% 0.00% 87.32% 107.96% 100.00%
PBT 3,365 -11,614 3,046 0 -3,429 3,222 8,941 -12.61%
  YoY % 128.97% -481.29% 0.00% 0.00% -206.42% -63.96% -
  Horiz. % 37.64% -129.90% 34.07% 0.00% -38.35% 36.04% 100.00%
Tax -2,200 1,357 -2,170 0 932 47 -1,916 1.92%
  YoY % -262.12% 162.53% 0.00% 0.00% 1,882.98% 102.45% -
  Horiz. % 114.82% -70.82% 113.26% -0.00% -48.64% -2.45% 100.00%
NP 1,165 -10,257 876 0 -2,497 3,269 7,025 -21.95%
  YoY % 111.36% -1,270.89% 0.00% 0.00% -176.38% -53.47% -
  Horiz. % 16.58% -146.01% 12.47% 0.00% -35.54% 46.53% 100.00%
NP to SH 1,165 -10,257 876 0 -2,497 3,269 7,025 -21.95%
  YoY % 111.36% -1,270.89% 0.00% 0.00% -176.38% -53.47% -
  Horiz. % 16.58% -146.01% 12.47% 0.00% -35.54% 46.53% 100.00%
Tax Rate 65.38 % - % 71.24 % - % - % -1.46 % 21.43 % 16.63%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -106.81% -
  Horiz. % 305.09% 0.00% 332.43% 0.00% 0.00% -6.81% 100.00%
Total Cost 67,528 67,909 87,243 0 91,031 106,198 94,368 -4.51%
  YoY % -0.56% -22.16% 0.00% 0.00% -14.28% 12.54% -
  Horiz. % 71.56% 71.96% 92.45% 0.00% 96.46% 112.54% 100.00%
Net Worth 64,000 60,560 69,593 0 73,299 75,833 74,241 -2.03%
  YoY % 5.68% -12.98% 0.00% 0.00% -3.34% 2.14% -
  Horiz. % 86.21% 81.57% 93.74% 0.00% 98.73% 102.14% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 2,394 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 34.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 64,000 60,560 69,593 0 73,299 75,833 74,241 -2.03%
  YoY % 5.68% -12.98% 0.00% 0.00% -3.34% 2.14% -
  Horiz. % 86.21% 81.57% 93.74% 0.00% 98.73% 102.14% 100.00%
NOSH 80,000 79,685 79,083 81,057 80,548 79,825 79,829 0.03%
  YoY % 0.39% 0.76% -2.44% 0.63% 0.91% -0.01% -
  Horiz. % 100.21% 99.82% 99.07% 101.54% 100.90% 99.99% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.70 % -17.79 % 0.99 % - % -2.82 % 2.99 % 6.93 % -17.62%
  YoY % 109.56% -1,896.97% 0.00% 0.00% -194.31% -56.85% -
  Horiz. % 24.53% -256.71% 14.29% 0.00% -40.69% 43.15% 100.00%
ROE 1.82 % -16.94 % 1.26 % - % -3.41 % 4.31 % 9.46 % -20.33%
  YoY % 110.74% -1,444.44% 0.00% 0.00% -179.12% -54.44% -
  Horiz. % 19.24% -179.07% 13.32% 0.00% -36.05% 45.56% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
RPS 85.87 72.35 111.43 - 109.91 137.13 127.01 -5.25%
  YoY % 18.69% -35.07% 0.00% 0.00% -19.85% 7.97% -
  Horiz. % 67.61% 56.96% 87.73% 0.00% 86.54% 107.97% 100.00%
EPS 1.50 -12.80 1.10 0.00 -3.10 4.10 8.80 -21.65%
  YoY % 111.72% -1,263.64% 0.00% 0.00% -175.61% -53.41% -
  Horiz. % 17.05% -145.45% 12.50% 0.00% -35.23% 46.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8000 0.7600 0.8800 0.0000 0.9100 0.9500 0.9300 -2.05%
  YoY % 5.26% -13.64% 0.00% 0.00% -4.21% 2.15% -
  Horiz. % 86.02% 81.72% 94.62% 0.00% 97.85% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,638
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
RPS 35.11 29.47 45.04 - 45.25 55.95 51.83 -5.23%
  YoY % 19.14% -34.57% 0.00% 0.00% -19.12% 7.95% -
  Horiz. % 67.74% 56.86% 86.90% 0.00% 87.30% 107.95% 100.00%
EPS 0.60 -5.24 0.45 0.00 -1.28 1.67 3.59 -21.86%
  YoY % 111.45% -1,264.44% 0.00% 0.00% -176.65% -53.48% -
  Horiz. % 16.71% -145.96% 12.53% 0.00% -35.65% 46.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3271 0.3096 0.3557 0.0000 0.3747 0.3876 0.3795 -2.03%
  YoY % 5.65% -12.96% 0.00% 0.00% -3.33% 2.13% -
  Horiz. % 86.19% 81.58% 93.73% 0.00% 98.74% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 31/12/04 -
Price 0.2400 0.2500 0.3100 0.1700 0.4400 0.4500 1.1100 -
P/RPS 0.28 0.35 0.28 0.00 0.40 0.33 0.87 -14.47%
  YoY % -20.00% 25.00% 0.00% 0.00% 21.21% -62.07% -
  Horiz. % 32.18% 40.23% 32.18% 0.00% 45.98% 37.93% 100.00%
P/EPS 16.48 -1.94 27.99 0.00 -14.19 10.99 12.61 3.76%
  YoY % 949.48% -106.93% 0.00% 0.00% -229.12% -12.85% -
  Horiz. % 130.69% -15.38% 221.97% 0.00% -112.53% 87.15% 100.00%
EY 6.07 -51.49 3.57 0.00 -7.05 9.10 7.93 -3.62%
  YoY % 111.79% -1,542.30% 0.00% 0.00% -177.47% 14.75% -
  Horiz. % 76.54% -649.31% 45.02% 0.00% -88.90% 114.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.30 0.33 0.35 0.00 0.48 0.47 1.19 -17.30%
  YoY % -9.09% -5.71% 0.00% 0.00% 2.13% -60.50% -
  Horiz. % 25.21% 27.73% 29.41% 0.00% 40.34% 39.50% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Date 31/05/12 30/05/11 27/05/10 28/05/09 27/02/07 01/03/06 25/02/05 -
Price 0.2200 0.2200 0.2800 0.1900 0.5200 0.4800 1.0400 -
P/RPS 0.26 0.30 0.25 0.00 0.47 0.35 0.82 -14.65%
  YoY % -13.33% 20.00% 0.00% 0.00% 34.29% -57.32% -
  Horiz. % 31.71% 36.59% 30.49% 0.00% 57.32% 42.68% 100.00%
P/EPS 15.11 -1.71 25.28 0.00 -16.77 11.72 11.82 3.44%
  YoY % 983.63% -106.76% 0.00% 0.00% -243.09% -0.85% -
  Horiz. % 127.83% -14.47% 213.87% 0.00% -141.88% 99.15% 100.00%
EY 6.62 -58.51 3.96 0.00 -5.96 8.53 8.46 -3.33%
  YoY % 111.31% -1,577.53% 0.00% 0.00% -169.87% 0.83% -
  Horiz. % 78.25% -691.61% 46.81% 0.00% -70.45% 100.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.28 0.29 0.32 0.00 0.57 0.51 1.12 -17.40%
  YoY % -3.45% -9.38% 0.00% 0.00% 11.76% -54.46% -
  Horiz. % 25.00% 25.89% 28.57% 0.00% 50.89% 45.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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