Highlights

[CAELY] YoY Quarter Result on 2010-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -571.27%    YoY -     -357.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Revenue 23,097 21,122 13,006 13,501 23,208 19,673 28,042 -3.05%
  YoY % 9.35% 62.40% -3.67% -41.83% 17.97% -29.84% -
  Horiz. % 82.37% 75.32% 46.38% 48.15% 82.76% 70.16% 100.00%
PBT 2,808 190 -2,341 -3,002 1,722 1,056 604 27.85%
  YoY % 1,377.89% 108.12% 22.02% -274.33% 63.07% 74.83% -
  Horiz. % 464.90% 31.46% -387.58% -497.02% 285.10% 174.83% 100.00%
Tax -420 57 33 0 -555 -792 -178 14.71%
  YoY % -836.84% 72.73% 0.00% 0.00% 29.92% -344.94% -
  Horiz. % 235.96% -32.02% -18.54% -0.00% 311.80% 444.94% 100.00%
NP 2,388 247 -2,308 -3,002 1,167 264 426 31.73%
  YoY % 866.80% 110.70% 23.12% -357.24% 342.05% -38.03% -
  Horiz. % 560.56% 57.98% -541.78% -704.69% 273.94% 61.97% 100.00%
NP to SH 2,423 247 -2,308 -3,002 1,167 264 426 32.04%
  YoY % 880.97% 110.70% 23.12% -357.24% 342.05% -38.03% -
  Horiz. % 568.78% 57.98% -541.78% -704.69% 273.94% 61.97% 100.00%
Tax Rate 14.96 % -30.00 % - % - % 32.23 % 75.00 % 29.47 % -10.27%
  YoY % 149.87% 0.00% 0.00% 0.00% -57.03% 154.50% -
  Horiz. % 50.76% -101.80% 0.00% 0.00% 109.37% 254.50% 100.00%
Total Cost 20,709 20,875 15,314 16,503 22,041 19,409 27,616 -4.50%
  YoY % -0.80% 36.31% -7.20% -25.13% 13.56% -29.72% -
  Horiz. % 74.99% 75.59% 55.45% 59.76% 79.81% 70.28% 100.00%
Net Worth 67,199 64,000 58,097 69,339 69,241 80,079 78,384 -2.43%
  YoY % 5.00% 10.16% -16.21% 0.14% -13.53% 2.16% -
  Horiz. % 85.73% 81.65% 74.12% 88.46% 88.34% 102.16% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Net Worth 67,199 64,000 58,097 69,339 69,241 80,079 78,384 -2.43%
  YoY % 5.00% 10.16% -16.21% 0.14% -13.53% 2.16% -
  Horiz. % 85.73% 81.65% 74.12% 88.46% 88.34% 102.16% 100.00%
NOSH 80,000 80,000 79,586 81,576 77,800 87,999 85,200 -1.00%
  YoY % 0.00% 0.52% -2.44% 4.85% -11.59% 3.29% -
  Horiz. % 93.90% 93.90% 93.41% 95.75% 91.31% 103.29% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
NP Margin 10.34 % 1.17 % -17.75 % -22.24 % 5.03 % 1.34 % 1.52 % 35.87%
  YoY % 783.76% 106.59% 20.19% -542.15% 275.37% -11.84% -
  Horiz. % 680.26% 76.97% -1,167.76% -1,463.16% 330.92% 88.16% 100.00%
ROE 3.61 % 0.39 % -3.97 % -4.33 % 1.69 % 0.33 % 0.54 % 35.49%
  YoY % 825.64% 109.82% 8.31% -356.21% 412.12% -38.89% -
  Horiz. % 668.52% 72.22% -735.19% -801.85% 312.96% 61.11% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
RPS 28.87 26.40 16.34 16.55 29.83 22.36 32.91 -2.07%
  YoY % 9.36% 61.57% -1.27% -44.52% 33.41% -32.06% -
  Horiz. % 87.72% 80.22% 49.65% 50.29% 90.64% 67.94% 100.00%
EPS 3.00 0.30 -2.90 -3.68 1.50 0.30 0.50 33.17%
  YoY % 900.00% 110.34% 21.20% -345.33% 400.00% -40.00% -
  Horiz. % 600.00% 60.00% -580.00% -736.00% 300.00% 60.00% 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 0.8400 0.8000 0.7300 0.8500 0.8900 0.9100 0.9200 -1.44%
  YoY % 5.00% 9.59% -14.12% -4.49% -2.20% -1.09% -
  Horiz. % 91.30% 86.96% 79.35% 92.39% 96.74% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
RPS 14.07 12.87 7.92 8.23 14.14 11.99 17.08 -3.05%
  YoY % 9.32% 62.50% -3.77% -41.80% 17.93% -29.80% -
  Horiz. % 82.38% 75.35% 46.37% 48.19% 82.79% 70.20% 100.00%
EPS 1.48 0.15 -1.41 -1.83 0.71 0.16 0.26 32.05%
  YoY % 886.67% 110.64% 22.95% -357.75% 343.75% -38.46% -
  Horiz. % 569.23% 57.69% -542.31% -703.85% 273.08% 61.54% 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 0.4094 0.3899 0.3540 0.4224 0.4218 0.4879 0.4775 -2.43%
  YoY % 5.00% 10.14% -16.19% 0.14% -13.55% 2.18% -
  Horiz. % 85.74% 81.65% 74.14% 88.46% 88.34% 102.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/03/07 -
Price 0.3000 0.2200 0.2150 0.2800 0.1900 0.2200 0.4100 -
P/RPS 1.04 0.83 1.32 1.69 0.64 0.98 1.25 -2.90%
  YoY % 25.30% -37.12% -21.89% 164.06% -34.69% -21.60% -
  Horiz. % 83.20% 66.40% 105.60% 135.20% 51.20% 78.40% 100.00%
P/EPS 9.91 71.26 -7.41 -7.61 12.67 73.33 82.00 -28.67%
  YoY % -86.09% 1,061.67% 2.63% -160.06% -82.72% -10.57% -
  Horiz. % 12.09% 86.90% -9.04% -9.28% 15.45% 89.43% 100.00%
EY 10.10 1.40 -13.49 -13.14 7.89 1.36 1.22 40.20%
  YoY % 621.43% 110.38% -2.66% -266.54% 480.15% 11.48% -
  Horiz. % 827.87% 114.75% -1,105.74% -1,077.05% 646.72% 111.48% 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 0.28 0.29 0.33 0.21 0.24 0.45 -3.50%
  YoY % 28.57% -3.45% -12.12% 57.14% -12.50% -46.67% -
  Horiz. % 80.00% 62.22% 64.44% 73.33% 46.67% 53.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Date 28/08/13 28/08/12 24/08/11 30/08/10 25/08/09 26/08/08 31/05/07 -
Price 0.2800 0.3100 0.2000 0.2800 0.2200 0.2000 0.4200 -
P/RPS 0.97 1.17 1.22 1.69 0.74 0.89 1.28 -4.34%
  YoY % -17.09% -4.10% -27.81% 128.38% -16.85% -30.47% -
  Horiz. % 75.78% 91.41% 95.31% 132.03% 57.81% 69.53% 100.00%
P/EPS 9.24 100.40 -6.90 -7.61 14.67 66.67 84.00 -29.73%
  YoY % -90.80% 1,555.07% 9.33% -151.87% -78.00% -20.63% -
  Horiz. % 11.00% 119.52% -8.21% -9.06% 17.46% 79.37% 100.00%
EY 10.82 1.00 -14.50 -13.14 6.82 1.50 1.19 42.32%
  YoY % 982.00% 106.90% -10.35% -292.67% 354.67% 26.05% -
  Horiz. % 909.24% 84.03% -1,218.49% -1,104.20% 573.11% 126.05% 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 0.33 0.39 0.27 0.33 0.25 0.22 0.46 -5.17%
  YoY % -15.38% 44.44% -18.18% 32.00% 13.64% -52.17% -
  Horiz. % 71.74% 84.78% 58.70% 71.74% 54.35% 47.83% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers