Highlights

[CAELY] YoY Cumulative Quarter Result on 2010-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -71.48%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Revenue 91,522 68,693 57,652 88,119 0 88,534 109,467 -2.44%
  YoY % 33.23% 19.15% -34.57% 0.00% 0.00% -19.12% -
  Horiz. % 83.61% 62.75% 52.67% 80.50% 0.00% 80.88% 100.00%
PBT 2,125 3,365 -11,614 3,046 0 -3,429 3,222 -5.58%
  YoY % -36.85% 128.97% -481.29% 0.00% 0.00% -206.42% -
  Horiz. % 65.95% 104.44% -360.46% 94.54% 0.00% -106.42% 100.00%
Tax -484 -2,200 1,357 -2,170 0 932 47 -
  YoY % 78.00% -262.12% 162.53% 0.00% 0.00% 1,882.98% -
  Horiz. % -1,029.79% -4,680.85% 2,887.23% -4,617.02% 0.00% 1,982.98% 100.00%
NP 1,641 1,165 -10,257 876 0 -2,497 3,269 -9.07%
  YoY % 40.86% 111.36% -1,270.89% 0.00% 0.00% -176.38% -
  Horiz. % 50.20% 35.64% -313.77% 26.80% 0.00% -76.38% 100.00%
NP to SH 1,681 1,165 -10,257 876 0 -2,497 3,269 -8.76%
  YoY % 44.29% 111.36% -1,270.89% 0.00% 0.00% -176.38% -
  Horiz. % 51.42% 35.64% -313.77% 26.80% 0.00% -76.38% 100.00%
Tax Rate 22.78 % 65.38 % - % 71.24 % - % - % -1.46 % -
  YoY % -65.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,560.27% -4,478.08% 0.00% -4,879.45% 0.00% 0.00% 100.00%
Total Cost 89,881 67,528 67,909 87,243 0 91,031 106,198 -2.27%
  YoY % 33.10% -0.56% -22.16% 0.00% 0.00% -14.28% -
  Horiz. % 84.64% 63.59% 63.95% 82.15% 0.00% 85.72% 100.00%
Net Worth 64,800 64,000 60,560 69,593 70,519 73,299 75,833 -2.14%
  YoY % 1.25% 5.68% -12.98% -1.31% -3.79% -3.34% -
  Horiz. % 85.45% 84.40% 79.86% 91.77% 92.99% 96.66% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Net Worth 64,800 64,000 60,560 69,593 70,519 73,299 75,833 -2.14%
  YoY % 1.25% 5.68% -12.98% -1.31% -3.79% -3.34% -
  Horiz. % 85.45% 84.40% 79.86% 91.77% 92.99% 96.66% 100.00%
NOSH 80,000 80,000 79,685 79,083 81,057 80,548 79,825 0.03%
  YoY % 0.00% 0.39% 0.76% -2.44% 0.63% 0.91% -
  Horiz. % 100.22% 100.22% 99.83% 99.07% 101.54% 100.91% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
NP Margin 1.79 % 1.70 % -17.79 % 0.99 % - % -2.82 % 2.99 % -6.83%
  YoY % 5.29% 109.56% -1,896.97% 0.00% 0.00% -194.31% -
  Horiz. % 59.87% 56.86% -594.98% 33.11% 0.00% -94.31% 100.00%
ROE 2.59 % 1.82 % -16.94 % 1.26 % - % -3.41 % 4.31 % -6.78%
  YoY % 42.31% 110.74% -1,444.44% 0.00% 0.00% -179.12% -
  Horiz. % 60.09% 42.23% -393.04% 29.23% 0.00% -79.12% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
RPS 114.40 85.87 72.35 111.43 - 109.91 137.13 -2.47%
  YoY % 33.22% 18.69% -35.07% 0.00% 0.00% -19.85% -
  Horiz. % 83.42% 62.62% 52.76% 81.26% 0.00% 80.15% 100.00%
EPS 2.10 1.50 -12.80 1.10 0.00 -3.10 4.10 -8.81%
  YoY % 40.00% 111.72% -1,263.64% 0.00% 0.00% -175.61% -
  Horiz. % 51.22% 36.59% -312.20% 26.83% 0.00% -75.61% 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 0.8000 0.7600 0.8800 0.8700 0.9100 0.9500 -2.17%
  YoY % 1.25% 5.26% -13.64% 1.15% -4.40% -4.21% -
  Horiz. % 85.26% 84.21% 80.00% 92.63% 91.58% 95.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,938
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
RPS 45.32 34.02 28.55 43.64 - 43.84 54.21 -2.44%
  YoY % 33.22% 19.16% -34.58% 0.00% 0.00% -19.13% -
  Horiz. % 83.60% 62.76% 52.67% 80.50% 0.00% 80.87% 100.00%
EPS 0.83 0.58 -5.08 0.43 0.00 -1.24 1.62 -8.81%
  YoY % 43.10% 111.42% -1,281.40% 0.00% 0.00% -176.54% -
  Horiz. % 51.23% 35.80% -313.58% 26.54% 0.00% -76.54% 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 0.3209 0.3169 0.2999 0.3446 0.3492 0.3630 0.3755 -2.14%
  YoY % 1.26% 5.67% -12.97% -1.32% -3.80% -3.33% -
  Horiz. % 85.46% 84.39% 79.87% 91.77% 93.00% 96.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 -
Price 0.3000 0.2400 0.2500 0.3100 0.1700 0.4400 0.4500 -
P/RPS 0.26 0.28 0.35 0.28 0.00 0.40 0.33 -3.23%
  YoY % -7.14% -20.00% 25.00% 0.00% 0.00% 21.21% -
  Horiz. % 78.79% 84.85% 106.06% 84.85% 0.00% 121.21% 100.00%
P/EPS 14.28 16.48 -1.94 27.99 0.00 -14.19 10.99 3.68%
  YoY % -13.35% 949.48% -106.93% 0.00% 0.00% -229.12% -
  Horiz. % 129.94% 149.95% -17.65% 254.69% 0.00% -129.12% 100.00%
EY 7.00 6.07 -51.49 3.57 0.00 -7.05 9.10 -3.55%
  YoY % 15.32% 111.79% -1,542.30% 0.00% 0.00% -177.47% -
  Horiz. % 76.92% 66.70% -565.82% 39.23% 0.00% -77.47% 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 0.37 0.30 0.33 0.35 0.20 0.48 0.47 -3.24%
  YoY % 23.33% -9.09% -5.71% 75.00% -58.33% 2.13% -
  Horiz. % 78.72% 63.83% 70.21% 74.47% 42.55% 102.13% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Date 31/05/13 31/05/12 30/05/11 27/05/10 28/05/09 27/02/07 01/03/06 -
Price 0.3050 0.2200 0.2200 0.2800 0.1900 0.5200 0.4800 -
P/RPS 0.27 0.26 0.30 0.25 0.00 0.47 0.35 -3.52%
  YoY % 3.85% -13.33% 20.00% 0.00% 0.00% 34.29% -
  Horiz. % 77.14% 74.29% 85.71% 71.43% 0.00% 134.29% 100.00%
P/EPS 14.52 15.11 -1.71 25.28 0.00 -16.77 11.72 3.00%
  YoY % -3.90% 983.63% -106.76% 0.00% 0.00% -243.09% -
  Horiz. % 123.89% 128.92% -14.59% 215.70% 0.00% -143.09% 100.00%
EY 6.89 6.62 -58.51 3.96 0.00 -5.96 8.53 -2.90%
  YoY % 4.08% 111.31% -1,577.53% 0.00% 0.00% -169.87% -
  Horiz. % 80.77% 77.61% -685.93% 46.42% 0.00% -69.87% 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 0.38 0.28 0.29 0.32 0.22 0.57 0.51 -3.98%
  YoY % 35.71% -3.45% -9.38% 45.45% -61.40% 11.76% -
  Horiz. % 74.51% 54.90% 56.86% 62.75% 43.14% 111.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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