Highlights

[CAELY] YoY Annualized Quarter Result on 2009-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -15.89%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Revenue 90,620 56,777 59,558 93,521 0 86,181 106,645 -2.22%
  YoY % 59.61% -4.67% -36.32% 0.00% 0.00% -19.19% -
  Horiz. % 84.97% 53.24% 55.85% 87.69% 0.00% 80.81% 100.00%
PBT 1,772 -2,682 -8,410 6,242 0 -409 4,382 -11.73%
  YoY % 166.05% 68.10% -234.73% 0.00% 0.00% -109.34% -
  Horiz. % 40.43% -61.21% -191.91% 142.44% 0.00% -9.34% 100.00%
Tax -400 106 532 -2,148 0 -372 -1,325 -15.22%
  YoY % -475.00% -79.95% 124.77% 0.00% 0.00% 71.93% -
  Horiz. % 30.18% -8.05% -40.14% 162.07% -0.00% 28.07% 100.00%
NP 1,372 -2,576 -7,878 4,094 0 -781 3,057 -10.45%
  YoY % 153.26% 67.30% -292.41% 0.00% 0.00% -125.56% -
  Horiz. % 44.88% -84.26% -257.70% 133.93% 0.00% -25.56% 100.00%
NP to SH 1,372 -2,576 -7,878 4,094 0 -781 3,057 -10.45%
  YoY % 153.26% 67.30% -292.41% 0.00% 0.00% -125.56% -
  Horiz. % 44.88% -84.26% -257.70% 133.93% 0.00% -25.56% 100.00%
Tax Rate 22.57 % - % - % 34.41 % - % - % 30.24 % -3.95%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.64% 0.00% 0.00% 113.79% 0.00% 0.00% 100.00%
Total Cost 89,248 59,353 67,437 89,426 0 86,962 103,588 -2.03%
  YoY % 50.37% -11.99% -24.59% 0.00% 0.00% -16.05% -
  Horiz. % 86.16% 57.30% 65.10% 86.33% 0.00% 83.95% 100.00%
Net Worth 64,800 61,599 64,679 73,542 71,348 77,017 74,324 -1.87%
  YoY % 5.19% -4.76% -12.05% 3.08% -7.36% 3.62% -
  Horiz. % 87.18% 82.88% 87.02% 98.95% 96.00% 103.62% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Net Worth 64,800 61,599 64,679 73,542 71,348 77,017 74,324 -1.87%
  YoY % 5.19% -4.76% -12.05% 3.08% -7.36% 3.62% -
  Horiz. % 87.18% 82.88% 87.02% 98.95% 96.00% 103.62% 100.00%
NOSH 80,000 80,000 79,851 80,815 80,166 83,714 79,068 0.16%
  YoY % 0.00% 0.19% -1.19% 0.81% -4.24% 5.87% -
  Horiz. % 101.18% 101.18% 100.99% 102.21% 101.39% 105.87% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
NP Margin 1.51 % -4.54 % -13.23 % 4.38 % - % -0.91 % 2.87 % -8.47%
  YoY % 133.26% 65.68% -402.05% 0.00% 0.00% -131.71% -
  Horiz. % 52.61% -158.19% -460.98% 152.61% 0.00% -31.71% 100.00%
ROE 2.12 % -4.18 % -12.18 % 5.57 % - % -1.01 % 4.11 % -8.72%
  YoY % 150.72% 65.68% -318.67% 0.00% 0.00% -124.57% -
  Horiz. % 51.58% -101.70% -296.35% 135.52% 0.00% -24.57% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 113.28 70.97 74.59 115.72 - 102.95 134.88 -2.38%
  YoY % 59.62% -4.85% -35.54% 0.00% 0.00% -23.67% -
  Horiz. % 83.99% 52.62% 55.30% 85.79% 0.00% 76.33% 100.00%
EPS 1.73 -3.20 -9.87 5.07 0.00 -0.93 3.87 -10.50%
  YoY % 154.06% 67.58% -294.67% 0.00% 0.00% -124.03% -
  Horiz. % 44.70% -82.69% -255.04% 131.01% 0.00% -24.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8100 0.7700 0.8100 0.9100 0.8900 0.9200 0.9400 -2.03%
  YoY % 5.19% -4.94% -10.99% 2.25% -3.26% -2.13% -
  Horiz. % 86.17% 81.91% 86.17% 96.81% 94.68% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,502
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 55.09 34.51 36.21 56.85 - 52.39 64.83 -2.22%
  YoY % 59.63% -4.69% -36.31% 0.00% 0.00% -19.19% -
  Horiz. % 84.98% 53.23% 55.85% 87.69% 0.00% 80.81% 100.00%
EPS 0.83 -1.57 -4.79 2.49 0.00 -0.47 1.86 -10.52%
  YoY % 152.87% 67.22% -292.37% 0.00% 0.00% -125.27% -
  Horiz. % 44.62% -84.41% -257.53% 133.87% 0.00% -25.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3939 0.3745 0.3932 0.4471 0.4337 0.4682 0.4518 -1.87%
  YoY % 5.18% -4.76% -12.06% 3.09% -7.37% 3.63% -
  Horiz. % 87.18% 82.89% 87.03% 98.96% 95.99% 103.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 -
Price 0.2800 0.2100 0.2500 0.2800 0.1900 0.4600 0.5400 -
P/RPS 0.25 0.30 0.34 0.24 0.00 0.45 0.40 -6.27%
  YoY % -16.67% -11.76% 41.67% 0.00% 0.00% 12.50% -
  Horiz. % 62.50% 75.00% 85.00% 60.00% 0.00% 112.50% 100.00%
P/EPS 16.33 -6.52 -2.53 5.53 0.00 -49.29 13.97 2.17%
  YoY % 350.46% -157.71% -145.75% 0.00% 0.00% -452.83% -
  Horiz. % 116.89% -46.67% -18.11% 39.58% 0.00% -352.83% 100.00%
EY 6.13 -15.33 -39.47 18.10 0.00 -2.03 7.16 -2.12%
  YoY % 139.99% 61.16% -318.07% 0.00% 0.00% -128.35% -
  Horiz. % 85.61% -214.11% -551.26% 252.79% 0.00% -28.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.27 0.31 0.31 0.21 0.50 0.57 -6.50%
  YoY % 29.63% -12.90% 0.00% 47.62% -58.00% -12.28% -
  Horiz. % 61.40% 47.37% 54.39% 54.39% 36.84% 87.72% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 26/02/13 24/02/12 25/02/11 11/02/10 26/02/09 28/11/06 24/11/05 -
Price 0.2950 0.2400 0.2200 0.2900 0.1800 0.4400 0.5100 -
P/RPS 0.26 0.34 0.29 0.25 0.00 0.43 0.38 -5.09%
  YoY % -23.53% 17.24% 16.00% 0.00% 0.00% 13.16% -
  Horiz. % 68.42% 89.47% 76.32% 65.79% 0.00% 113.16% 100.00%
P/EPS 17.20 -7.45 -2.23 5.72 0.00 -47.14 13.19 3.73%
  YoY % 330.87% -234.08% -138.99% 0.00% 0.00% -457.39% -
  Horiz. % 130.40% -56.48% -16.91% 43.37% 0.00% -357.39% 100.00%
EY 5.81 -13.42 -44.85 17.47 0.00 -2.12 7.58 -3.60%
  YoY % 143.29% 70.08% -356.73% 0.00% 0.00% -127.97% -
  Horiz. % 76.65% -177.04% -591.69% 230.47% 0.00% -27.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.31 0.27 0.32 0.20 0.48 0.54 -5.43%
  YoY % 16.13% 14.81% -15.62% 60.00% -58.33% -11.11% -
  Horiz. % 66.67% 57.41% 50.00% 59.26% 37.04% 88.89% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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