Highlights

[CAELY] YoY Cumulative Quarter Result on 2006-12-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     -326.11%    YoY -     -176.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 57,652 88,119 0 88,534 109,467 101,393 68,714 -2.39%
  YoY % -34.57% 0.00% 0.00% -19.12% 7.96% 47.56% -
  Horiz. % 83.90% 128.24% 0.00% 128.84% 159.31% 147.56% 100.00%
PBT -11,614 3,046 0 -3,429 3,222 8,941 8,993 -
  YoY % -481.29% 0.00% 0.00% -206.42% -63.96% -0.58% -
  Horiz. % -129.14% 33.87% 0.00% -38.13% 35.83% 99.42% 100.00%
Tax 1,357 -2,170 0 932 47 -1,916 -2,209 -
  YoY % 162.53% 0.00% 0.00% 1,882.98% 102.45% 13.26% -
  Horiz. % -61.43% 98.23% -0.00% -42.19% -2.13% 86.74% 100.00%
NP -10,257 876 0 -2,497 3,269 7,025 6,784 -
  YoY % -1,270.89% 0.00% 0.00% -176.38% -53.47% 3.55% -
  Horiz. % -151.19% 12.91% 0.00% -36.81% 48.19% 103.55% 100.00%
NP to SH -10,257 876 0 -2,497 3,269 7,025 6,784 -
  YoY % -1,270.89% 0.00% 0.00% -176.38% -53.47% 3.55% -
  Horiz. % -151.19% 12.91% 0.00% -36.81% 48.19% 103.55% 100.00%
Tax Rate - % 71.24 % - % - % -1.46 % 21.43 % 24.56 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -106.81% -12.74% -
  Horiz. % 0.00% 290.07% 0.00% 0.00% -5.94% 87.26% 100.00%
Total Cost 67,909 87,243 0 91,031 106,198 94,368 61,930 1.28%
  YoY % -22.16% 0.00% 0.00% -14.28% 12.54% 52.38% -
  Horiz. % 109.65% 140.87% 0.00% 146.99% 171.48% 152.38% 100.00%
Net Worth 60,560 69,593 70,519 73,299 75,833 74,241 55,984 1.09%
  YoY % -12.98% -1.31% -3.79% -3.34% 2.14% 32.61% -
  Horiz. % 108.17% 124.31% 125.96% 130.93% 135.45% 132.61% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 2,394 1,317 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 81.81% -
  Horiz. % 0.00% 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% 0.00% 75.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 175.54% 100.00%
Equity
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 60,560 69,593 70,519 73,299 75,833 74,241 55,984 1.09%
  YoY % -12.98% -1.31% -3.79% -3.34% 2.14% 32.61% -
  Horiz. % 108.17% 124.31% 125.96% 130.93% 135.45% 132.61% 100.00%
NOSH 79,685 79,083 81,057 80,548 79,825 79,829 65,864 2.66%
  YoY % 0.76% -2.44% 0.63% 0.91% -0.01% 21.20% -
  Horiz. % 120.98% 120.07% 123.07% 122.29% 121.20% 121.20% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -17.79 % 0.99 % - % -2.82 % 2.99 % 6.93 % 9.87 % -
  YoY % -1,896.97% 0.00% 0.00% -194.31% -56.85% -29.79% -
  Horiz. % -180.24% 10.03% 0.00% -28.57% 30.29% 70.21% 100.00%
ROE -16.94 % 1.26 % - % -3.41 % 4.31 % 9.46 % 12.12 % -
  YoY % -1,444.44% 0.00% 0.00% -179.12% -54.44% -21.95% -
  Horiz. % -139.77% 10.40% 0.00% -28.14% 35.56% 78.05% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 72.35 111.43 - 109.91 137.13 127.01 104.33 -4.92%
  YoY % -35.07% 0.00% 0.00% -19.85% 7.97% 21.74% -
  Horiz. % 69.35% 106.81% 0.00% 105.35% 131.44% 121.74% 100.00%
EPS -12.80 1.10 0.00 -3.10 4.10 8.80 10.30 -
  YoY % -1,263.64% 0.00% 0.00% -175.61% -53.41% -14.56% -
  Horiz. % -124.27% 10.68% 0.00% -30.10% 39.81% 85.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.7600 0.8800 0.8700 0.9100 0.9500 0.9300 0.8500 -1.53%
  YoY % -13.64% 1.15% -4.40% -4.21% 2.15% 9.41% -
  Horiz. % 89.41% 103.53% 102.35% 107.06% 111.76% 109.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,764
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.02 42.83 - 43.03 53.20 49.28 33.39 -2.39%
  YoY % -34.58% 0.00% 0.00% -19.12% 7.95% 47.59% -
  Horiz. % 83.92% 128.27% 0.00% 128.87% 159.33% 147.59% 100.00%
EPS -4.98 0.43 0.00 -1.21 1.59 3.41 3.30 -
  YoY % -1,258.14% 0.00% 0.00% -176.10% -53.37% 3.33% -
  Horiz. % -150.91% 13.03% 0.00% -36.67% 48.18% 103.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.16 0.64 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 81.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 181.25% 100.00%
NAPS 0.2943 0.3382 0.3427 0.3562 0.3685 0.3608 0.2721 1.09%
  YoY % -12.98% -1.31% -3.79% -3.34% 2.13% 32.60% -
  Horiz. % 108.16% 124.29% 125.95% 130.91% 135.43% 132.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.2500 0.3100 0.1700 0.4400 0.4500 1.1100 1.3900 -
P/RPS 0.35 0.28 0.00 0.40 0.33 0.87 1.33 -16.81%
  YoY % 25.00% 0.00% 0.00% 21.21% -62.07% -34.59% -
  Horiz. % 26.32% 21.05% 0.00% 30.08% 24.81% 65.41% 100.00%
P/EPS -1.94 27.99 0.00 -14.19 10.99 12.61 13.50 -
  YoY % -106.93% 0.00% 0.00% -229.12% -12.85% -6.59% -
  Horiz. % -14.37% 207.33% 0.00% -105.11% 81.41% 93.41% 100.00%
EY -51.49 3.57 0.00 -7.05 9.10 7.93 7.41 -
  YoY % -1,542.30% 0.00% 0.00% -177.47% 14.75% 7.02% -
  Horiz. % -694.87% 48.18% 0.00% -95.14% 122.81% 107.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.70 1.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 187.50% 100.00%
P/NAPS 0.33 0.35 0.20 0.48 0.47 1.19 1.64 -19.84%
  YoY % -5.71% 75.00% -58.33% 2.13% -60.50% -27.44% -
  Horiz. % 20.12% 21.34% 12.20% 29.27% 28.66% 72.56% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/05/11 27/05/10 28/05/09 27/02/07 01/03/06 25/02/05 27/02/04 -
Price 0.2200 0.2800 0.1900 0.5200 0.4800 1.0400 1.3800 -
P/RPS 0.30 0.25 0.00 0.47 0.35 0.82 1.32 -18.48%
  YoY % 20.00% 0.00% 0.00% 34.29% -57.32% -37.88% -
  Horiz. % 22.73% 18.94% 0.00% 35.61% 26.52% 62.12% 100.00%
P/EPS -1.71 25.28 0.00 -16.77 11.72 11.82 13.40 -
  YoY % -106.76% 0.00% 0.00% -243.09% -0.85% -11.79% -
  Horiz. % -12.76% 188.66% 0.00% -125.15% 87.46% 88.21% 100.00%
EY -58.51 3.96 0.00 -5.96 8.53 8.46 7.46 -
  YoY % -1,577.53% 0.00% 0.00% -169.87% 0.83% 13.40% -
  Horiz. % -784.32% 53.08% 0.00% -79.89% 114.34% 113.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.88 1.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 98.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 198.62% 100.00%
P/NAPS 0.29 0.32 0.22 0.57 0.51 1.12 1.62 -21.12%
  YoY % -9.38% 45.45% -61.40% 11.76% -54.46% -30.86% -
  Horiz. % 17.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

415  380  619  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.225-0.03 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.235-0.01 
 HPPHB 0.695-0.045 
 DGB 0.095-0.01 

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