[CAELY] YoY Cumulative Quarter Result on 2005-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter 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 70,519 73,299 75,833 74,241 55,984 47,124 5.52% YoY % -1.31% -3.79% -3.34% 2.14% 32.61% 18.80% - Horiz. % 147.68% 149.65% 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 70,519 73,299 75,833 74,241 55,984 47,124 5.52% YoY % -1.31% -3.79% -3.34% 2.14% 32.61% 18.80% - Horiz. % 147.68% 149.65% 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 0.8700 0.9100 0.9500 0.9300 0.8500 0.8500 0.48% YoY % 1.15% -4.40% -4.21% 2.15% 9.41% 0.00% - Horiz. % 103.53% 102.35% 107.06% 111.76% 109.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,764 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.83 - 43.03 53.20 49.28 33.39 27.46 6.32% YoY % 0.00% 0.00% -19.12% 7.95% 47.59% 21.60% - Horiz. % 155.97% 0.00% 156.70% 193.74% 179.46% 121.60% 100.00%
EPS 0.43 0.00 -1.21 1.59 3.41 3.30 3.18 -24.11% YoY % 0.00% 0.00% -176.10% -53.37% 3.33% 3.77% - Horiz. % 13.52% 0.00% -38.05% 50.00% 107.23% 103.77% 100.00%
DPS 0.00 0.00 0.00 0.00 1.16 0.64 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 0.3382 0.3427 0.3562 0.3685 0.3608 0.2721 0.2290 5.52% YoY % -1.31% -3.79% -3.34% 2.13% 32.60% 18.82% - Horiz. % 147.69% 149.65% 155.55% 160.92% 157.55% 118.82% 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 0.20 0.48 0.47 1.19 1.64 0.00 - YoY % 75.00% -58.33% 2.13% -60.50% -27.44% 0.00% - Horiz. % 21.34% 12.20% 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 0.22 0.57 0.51 1.12 1.62 0.00 - YoY % 45.45% -61.40% 11.76% -54.46% -30.86% 0.00% - Horiz. % 19.75% 13.58% 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.
Comment
Q42005.DOC 
