Highlights

[CAELY] YoY Cumulative Quarter Result on 2011-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -73.58%    YoY -     -1,270.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Revenue 94,531 91,522 68,693 57,652 88,119 0 88,534 0.91%
  YoY % 3.29% 33.23% 19.15% -34.57% 0.00% 0.00% -
  Horiz. % 106.77% 103.37% 77.59% 65.12% 99.53% 0.00% 100.00%
PBT 4,811 2,125 3,365 -11,614 3,046 0 -3,429 -
  YoY % 126.40% -36.85% 128.97% -481.29% 0.00% 0.00% -
  Horiz. % -140.30% -61.97% -98.13% 338.70% -88.83% -0.00% 100.00%
Tax 2,319 -484 -2,200 1,357 -2,170 0 932 13.39%
  YoY % 579.13% 78.00% -262.12% 162.53% 0.00% 0.00% -
  Horiz. % 248.82% -51.93% -236.05% 145.60% -232.83% 0.00% 100.00%
NP 7,130 1,641 1,165 -10,257 876 0 -2,497 -
  YoY % 334.49% 40.86% 111.36% -1,270.89% 0.00% 0.00% -
  Horiz. % -285.54% -65.72% -46.66% 410.77% -35.08% -0.00% 100.00%
NP to SH 7,104 1,681 1,165 -10,257 876 0 -2,497 -
  YoY % 322.61% 44.29% 111.36% -1,270.89% 0.00% 0.00% -
  Horiz. % -284.50% -67.32% -46.66% 410.77% -35.08% -0.00% 100.00%
Tax Rate -48.20 % 22.78 % 65.38 % - % 71.24 % - % - % -
  YoY % -311.59% -65.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -67.66% 31.98% 91.77% 0.00% 100.00% - -
Total Cost 87,401 89,881 67,528 67,909 87,243 0 91,031 -0.56%
  YoY % -2.76% 33.10% -0.56% -22.16% 0.00% 0.00% -
  Horiz. % 96.01% 98.74% 74.18% 74.60% 95.84% 0.00% 100.00%
Net Worth 74,400 64,800 64,000 60,560 69,593 70,519 73,299 0.21%
  YoY % 14.81% 1.25% 5.68% -12.98% -1.31% -3.79% -
  Horiz. % 101.50% 88.40% 87.31% 82.62% 94.94% 96.21% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Div 7 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.11 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Net Worth 74,400 64,800 64,000 60,560 69,593 70,519 73,299 0.21%
  YoY % 14.81% 1.25% 5.68% -12.98% -1.31% -3.79% -
  Horiz. % 101.50% 88.40% 87.31% 82.62% 94.94% 96.21% 100.00%
NOSH 80,000 80,000 80,000 79,685 79,083 81,057 80,548 -0.09%
  YoY % 0.00% 0.00% 0.39% 0.76% -2.44% 0.63% -
  Horiz. % 99.32% 99.32% 99.32% 98.93% 98.18% 100.63% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
NP Margin 7.54 % 1.79 % 1.70 % -17.79 % 0.99 % - % -2.82 % -
  YoY % 321.23% 5.29% 109.56% -1,896.97% 0.00% 0.00% -
  Horiz. % -267.38% -63.48% -60.28% 630.85% -35.11% 0.00% 100.00%
ROE 9.55 % 2.59 % 1.82 % -16.94 % 1.26 % - % -3.41 % -
  YoY % 268.73% 42.31% 110.74% -1,444.44% 0.00% 0.00% -
  Horiz. % -280.06% -75.95% -53.37% 496.77% -36.95% 0.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
RPS 118.16 114.40 85.87 72.35 111.43 - 109.91 1.00%
  YoY % 3.29% 33.22% 18.69% -35.07% 0.00% 0.00% -
  Horiz. % 107.51% 104.09% 78.13% 65.83% 101.38% 0.00% 100.00%
EPS 8.90 2.10 1.50 -12.80 1.10 0.00 -3.10 -
  YoY % 323.81% 40.00% 111.72% -1,263.64% 0.00% 0.00% -
  Horiz. % -287.10% -67.74% -48.39% 412.90% -35.48% -0.00% 100.00%
DPS 0.01 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. % 100.00% - - - - - -
NAPS 0.9300 0.8100 0.8000 0.7600 0.8800 0.8700 0.9100 0.30%
  YoY % 14.81% 1.25% 5.26% -13.64% 1.15% -4.40% -
  Horiz. % 102.20% 89.01% 87.91% 83.52% 96.70% 95.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 206,064
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
RPS 45.87 44.41 33.34 27.98 42.76 - 42.96 0.91%
  YoY % 3.29% 33.20% 19.16% -34.57% 0.00% 0.00% -
  Horiz. % 106.77% 103.38% 77.61% 65.13% 99.53% 0.00% 100.00%
EPS 3.45 0.82 0.57 -4.98 0.43 0.00 -1.21 -
  YoY % 320.73% 43.86% 111.45% -1,258.14% 0.00% 0.00% -
  Horiz. % -285.12% -67.77% -47.11% 411.57% -35.54% -0.00% 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 0.3611 0.3145 0.3106 0.2939 0.3377 0.3422 0.3557 0.21%
  YoY % 14.82% 1.26% 5.68% -12.97% -1.32% -3.80% -
  Horiz. % 101.52% 88.42% 87.32% 82.63% 94.94% 96.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 -
Price 0.5250 0.3000 0.2400 0.2500 0.3100 0.1700 0.4400 -
P/RPS 0.44 0.26 0.28 0.35 0.28 0.00 0.40 1.32%
  YoY % 69.23% -7.14% -20.00% 25.00% 0.00% 0.00% -
  Horiz. % 110.00% 65.00% 70.00% 87.50% 70.00% 0.00% 100.00%
P/EPS 5.91 14.28 16.48 -1.94 27.99 0.00 -14.19 -
  YoY % -58.61% -13.35% 949.48% -106.93% 0.00% 0.00% -
  Horiz. % -41.65% -100.63% -116.14% 13.67% -197.25% -0.00% 100.00%
EY 16.91 7.00 6.07 -51.49 3.57 0.00 -7.05 -
  YoY % 141.57% 15.32% 111.79% -1,542.30% 0.00% 0.00% -
  Horiz. % -239.86% -99.29% -86.10% 730.35% -50.64% -0.00% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 0.56 0.37 0.30 0.33 0.35 0.20 0.48 2.15%
  YoY % 51.35% 23.33% -9.09% -5.71% 75.00% -58.33% -
  Horiz. % 116.67% 77.08% 62.50% 68.75% 72.92% 41.67% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Date 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 28/05/09 27/02/07 -
Price 0.5600 0.3050 0.2200 0.2200 0.2800 0.1900 0.5200 -
P/RPS 0.47 0.27 0.26 0.30 0.25 0.00 0.47 -
  YoY % 74.07% 3.85% -13.33% 20.00% 0.00% 0.00% -
  Horiz. % 100.00% 57.45% 55.32% 63.83% 53.19% 0.00% 100.00%
P/EPS 6.31 14.52 15.11 -1.71 25.28 0.00 -16.77 -
  YoY % -56.54% -3.90% 983.63% -106.76% 0.00% 0.00% -
  Horiz. % -37.63% -86.58% -90.10% 10.20% -150.75% -0.00% 100.00%
EY 15.86 6.89 6.62 -58.51 3.96 0.00 -5.96 -
  YoY % 130.19% 4.08% 111.31% -1,577.53% 0.00% 0.00% -
  Horiz. % -266.11% -115.60% -111.07% 981.71% -66.44% -0.00% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 0.60 0.38 0.28 0.29 0.32 0.22 0.57 0.71%
  YoY % 57.89% 35.71% -3.45% -9.38% 45.45% -61.40% -
  Horiz. % 105.26% 66.67% 49.12% 50.88% 56.14% 38.60% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS