Highlights

[CAELY] YoY Quarter Result on 2011-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     46.92%    YoY -     23.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 18,243 23,097 21,122 13,006 13,501 23,208 19,673 -1.25%
  YoY % -21.02% 9.35% 62.40% -3.67% -41.83% 17.97% -
  Horiz. % 92.73% 117.40% 107.37% 66.11% 68.63% 117.97% 100.00%
PBT 2,168 2,808 190 -2,341 -3,002 1,722 1,056 12.73%
  YoY % -22.79% 1,377.89% 108.12% 22.02% -274.33% 63.07% -
  Horiz. % 205.30% 265.91% 17.99% -221.69% -284.28% 163.07% 100.00%
Tax -532 -420 57 33 0 -555 -792 -6.41%
  YoY % -26.67% -836.84% 72.73% 0.00% 0.00% 29.92% -
  Horiz. % 67.17% 53.03% -7.20% -4.17% -0.00% 70.08% 100.00%
NP 1,636 2,388 247 -2,308 -3,002 1,167 264 35.51%
  YoY % -31.49% 866.80% 110.70% 23.12% -357.24% 342.05% -
  Horiz. % 619.70% 904.55% 93.56% -874.24% -1,137.12% 442.05% 100.00%
NP to SH 1,656 2,423 247 -2,308 -3,002 1,167 264 35.78%
  YoY % -31.65% 880.97% 110.70% 23.12% -357.24% 342.05% -
  Horiz. % 627.27% 917.80% 93.56% -874.24% -1,137.12% 442.05% 100.00%
Tax Rate 24.54 % 14.96 % -30.00 % - % - % 32.23 % 75.00 % -16.98%
  YoY % 64.04% 149.87% 0.00% 0.00% 0.00% -57.03% -
  Horiz. % 32.72% 19.95% -40.00% 0.00% 0.00% 42.97% 100.00%
Total Cost 16,607 20,709 20,875 15,314 16,503 22,041 19,409 -2.56%
  YoY % -19.81% -0.80% 36.31% -7.20% -25.13% 13.56% -
  Horiz. % 85.56% 106.70% 107.55% 78.90% 85.03% 113.56% 100.00%
Net Worth 75,999 67,199 64,000 58,097 69,339 69,241 80,079 -0.87%
  YoY % 13.10% 5.00% 10.16% -16.21% 0.14% -13.53% -
  Horiz. % 94.91% 83.92% 79.92% 72.55% 86.59% 86.47% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 75,999 67,199 64,000 58,097 69,339 69,241 80,079 -0.87%
  YoY % 13.10% 5.00% 10.16% -16.21% 0.14% -13.53% -
  Horiz. % 94.91% 83.92% 79.92% 72.55% 86.59% 86.47% 100.00%
NOSH 80,000 80,000 80,000 79,586 81,576 77,800 87,999 -1.58%
  YoY % 0.00% 0.00% 0.52% -2.44% 4.85% -11.59% -
  Horiz. % 90.91% 90.91% 90.91% 90.44% 92.70% 88.41% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.97 % 10.34 % 1.17 % -17.75 % -22.24 % 5.03 % 1.34 % 37.26%
  YoY % -13.25% 783.76% 106.59% 20.19% -542.15% 275.37% -
  Horiz. % 669.40% 771.64% 87.31% -1,324.63% -1,659.70% 375.37% 100.00%
ROE 2.18 % 3.61 % 0.39 % -3.97 % -4.33 % 1.69 % 0.33 % 36.96%
  YoY % -39.61% 825.64% 109.82% 8.31% -356.21% 412.12% -
  Horiz. % 660.61% 1,093.94% 118.18% -1,203.03% -1,312.12% 512.12% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.80 28.87 26.40 16.34 16.55 29.83 22.36 0.33%
  YoY % -21.03% 9.36% 61.57% -1.27% -44.52% 33.41% -
  Horiz. % 101.97% 129.11% 118.07% 73.08% 74.02% 133.41% 100.00%
EPS 2.00 3.00 0.30 -2.90 -3.68 1.50 0.30 37.17%
  YoY % -33.33% 900.00% 110.34% 21.20% -345.33% 400.00% -
  Horiz. % 666.67% 1,000.00% 100.00% -966.67% -1,226.67% 500.00% 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 0.9500 0.8400 0.8000 0.7300 0.8500 0.8900 0.9100 0.72%
  YoY % 13.10% 5.00% 9.59% -14.12% -4.49% -2.20% -
  Horiz. % 104.40% 92.31% 87.91% 80.22% 93.41% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.10 14.06 12.85 7.91 8.22 14.12 11.97 -1.25%
  YoY % -21.05% 9.42% 62.45% -3.77% -41.78% 17.96% -
  Horiz. % 92.73% 117.46% 107.35% 66.08% 68.67% 117.96% 100.00%
EPS 1.01 1.47 0.15 -1.40 -1.83 0.71 0.16 35.93%
  YoY % -31.29% 880.00% 110.71% 23.50% -357.75% 343.75% -
  Horiz. % 631.25% 918.75% 93.75% -875.00% -1,143.75% 443.75% 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 0.4625 0.4089 0.3895 0.3536 0.4220 0.4214 0.4873 -0.87%
  YoY % 13.11% 4.98% 10.15% -16.21% 0.14% -13.52% -
  Horiz. % 94.91% 83.91% 79.93% 72.56% 86.60% 86.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.5150 0.3000 0.2200 0.2150 0.2800 0.1900 0.2200 -
P/RPS 2.26 1.04 0.83 1.32 1.69 0.64 0.98 14.94%
  YoY % 117.31% 25.30% -37.12% -21.89% 164.06% -34.69% -
  Horiz. % 230.61% 106.12% 84.69% 134.69% 172.45% 65.31% 100.00%
P/EPS 24.88 9.91 71.26 -7.41 -7.61 12.67 73.33 -16.48%
  YoY % 151.06% -86.09% 1,061.67% 2.63% -160.06% -82.72% -
  Horiz. % 33.93% 13.51% 97.18% -10.11% -10.38% 17.28% 100.00%
EY 4.02 10.10 1.40 -13.49 -13.14 7.89 1.36 19.79%
  YoY % -60.20% 621.43% 110.38% -2.66% -266.54% 480.15% -
  Horiz. % 295.59% 742.65% 102.94% -991.91% -966.18% 580.15% 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 0.54 0.36 0.28 0.29 0.33 0.21 0.24 14.46%
  YoY % 50.00% 28.57% -3.45% -12.12% 57.14% -12.50% -
  Horiz. % 225.00% 150.00% 116.67% 120.83% 137.50% 87.50% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 28/08/12 24/08/11 30/08/10 25/08/09 26/08/08 -
Price 0.5650 0.2800 0.3100 0.2000 0.2800 0.2200 0.2000 -
P/RPS 2.48 0.97 1.17 1.22 1.69 0.74 0.89 18.62%
  YoY % 155.67% -17.09% -4.10% -27.81% 128.38% -16.85% -
  Horiz. % 278.65% 108.99% 131.46% 137.08% 189.89% 83.15% 100.00%
P/EPS 27.29 9.24 100.40 -6.90 -7.61 14.67 66.67 -13.83%
  YoY % 195.35% -90.80% 1,555.07% 9.33% -151.87% -78.00% -
  Horiz. % 40.93% 13.86% 150.59% -10.35% -11.41% 22.00% 100.00%
EY 3.66 10.82 1.00 -14.50 -13.14 6.82 1.50 16.02%
  YoY % -66.17% 982.00% 106.90% -10.35% -292.67% 354.67% -
  Horiz. % 244.00% 721.33% 66.67% -966.67% -876.00% 454.67% 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 0.59 0.33 0.39 0.27 0.33 0.25 0.22 17.86%
  YoY % 78.79% -15.38% 44.44% -18.18% 32.00% 13.64% -
  Horiz. % 268.18% 150.00% 177.27% 122.73% 150.00% 113.64% 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.
 


 

215  254  487  1317 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.295+0.02 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-H8K 0.175-0.02 
 COMCORP 0.22+0.13 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers