Highlights

[CAELY] YoY Quarter Result on 2006-09-30 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 28-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     -1,978.85%    YoY -     -245.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 15,460 22,961 21,543 19,673 26,174 25,347 16,249 -0.68%
  YoY % -32.67% 6.58% 9.51% -24.84% 3.26% 55.99% -
  Horiz. % 95.14% 141.31% 132.58% 121.07% 161.08% 155.99% 100.00%
PBT -1,267 1,106 -207 -895 837 2,885 2,593 -
  YoY % -214.56% 634.30% 76.87% -206.93% -70.99% 11.26% -
  Horiz. % -48.86% 42.65% -7.98% -34.52% 32.28% 111.26% 100.00%
Tax 255 -469 -1,642 -82 -166 -654 -535 -
  YoY % 154.37% 71.44% -1,902.44% 50.60% 74.62% -22.24% -
  Horiz. % -47.66% 87.66% 306.92% 15.33% 31.03% 122.24% 100.00%
NP -1,012 637 -1,849 -977 671 2,231 2,058 -
  YoY % -258.87% 134.45% -89.25% -245.60% -69.92% 8.41% -
  Horiz. % -49.17% 30.95% -89.84% -47.47% 32.60% 108.41% 100.00%
NP to SH -1,012 637 -1,849 -977 671 2,231 2,058 -
  YoY % -258.87% 134.45% -89.25% -245.60% -69.92% 8.41% -
  Horiz. % -49.17% 30.95% -89.84% -47.47% 32.60% 108.41% 100.00%
Tax Rate - % 42.41 % - % - % 19.83 % 22.67 % 20.63 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -12.53% 9.89% -
  Horiz. % 0.00% 205.57% 0.00% 0.00% 96.12% 109.89% 100.00%
Total Cost 16,472 22,324 23,392 20,650 25,503 23,116 14,191 2.08%
  YoY % -26.21% -4.57% 13.28% -19.03% 10.33% 62.89% -
  Horiz. % 116.07% 157.31% 164.84% 145.51% 179.71% 162.89% 100.00%
Net Worth 63,055 72,458 71,548 74,903 78,842 71,710 58,901 0.94%
  YoY % -12.98% 1.27% -4.48% -5.00% 9.95% 21.75% -
  Horiz. % 107.05% 123.02% 121.47% 127.17% 133.86% 121.75% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 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
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 63,055 72,458 71,548 74,903 78,842 71,710 58,901 0.94%
  YoY % -12.98% 1.27% -4.48% -5.00% 9.95% 21.75% -
  Horiz. % 107.05% 123.02% 121.47% 127.17% 133.86% 121.75% 100.00%
NOSH 77,846 79,624 80,391 81,416 83,874 79,678 70,965 1.28%
  YoY % -2.23% -0.95% -1.26% -2.93% 5.27% 12.28% -
  Horiz. % 109.70% 112.20% 113.28% 114.73% 118.19% 112.28% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -6.55 % 2.77 % -8.58 % -4.97 % 2.56 % 8.80 % 12.67 % -
  YoY % -336.46% 132.28% -72.64% -294.14% -70.91% -30.54% -
  Horiz. % -51.70% 21.86% -67.72% -39.23% 20.21% 69.46% 100.00%
ROE -1.60 % 0.88 % -2.58 % -1.30 % 0.85 % 3.11 % 3.49 % -
  YoY % -281.82% 134.11% -98.46% -252.94% -72.67% -10.89% -
  Horiz. % -45.85% 25.21% -73.93% -37.25% 24.36% 89.11% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 19.86 28.84 26.80 24.16 31.21 31.81 22.90 -1.94%
  YoY % -31.14% 7.61% 10.93% -22.59% -1.89% 38.91% -
  Horiz. % 86.72% 125.94% 117.03% 105.50% 136.29% 138.91% 100.00%
EPS -1.30 0.80 -2.30 -1.20 0.80 2.80 2.90 -
  YoY % -262.50% 134.78% -91.67% -250.00% -71.43% -3.45% -
  Horiz. % -44.83% 27.59% -79.31% -41.38% 27.59% 96.55% 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 0.9100 0.8900 0.9200 0.9400 0.9000 0.8300 -0.34%
  YoY % -10.99% 2.25% -3.26% -2.13% 4.44% 8.43% -
  Horiz. % 97.59% 109.64% 107.23% 110.84% 113.25% 108.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.40 13.96 13.10 11.96 15.92 15.41 9.88 -0.68%
  YoY % -32.66% 6.56% 9.53% -24.87% 3.31% 55.97% -
  Horiz. % 95.14% 141.30% 132.59% 121.05% 161.13% 155.97% 100.00%
EPS -0.62 0.39 -1.12 -0.59 0.41 1.36 1.25 -
  YoY % -258.97% 134.82% -89.83% -243.90% -69.85% 8.80% -
  Horiz. % -49.60% 31.20% -89.60% -47.20% 32.80% 108.80% 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 0.3834 0.4406 0.4351 0.4555 0.4794 0.4360 0.3582 0.94%
  YoY % -12.98% 1.26% -4.48% -4.99% 9.95% 21.72% -
  Horiz. % 107.04% 123.00% 121.47% 127.16% 133.84% 121.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.2500 0.2800 0.1900 0.4600 0.5400 1.1000 0.9400 -
P/RPS 1.26 0.97 0.71 1.90 1.73 3.46 4.11 -15.03%
  YoY % 29.90% 36.62% -62.63% 9.83% -50.00% -15.82% -
  Horiz. % 30.66% 23.60% 17.27% 46.23% 42.09% 84.18% 100.00%
P/EPS -19.23 35.00 -8.26 -38.33 67.50 39.29 32.41 -
  YoY % -154.94% 523.73% 78.45% -156.79% 71.80% 21.23% -
  Horiz. % -59.33% 107.99% -25.49% -118.27% 208.27% 121.23% 100.00%
EY -5.20 2.86 -12.11 -2.61 1.48 2.55 3.09 -
  YoY % -281.82% 123.62% -363.98% -276.35% -41.96% -17.48% -
  Horiz. % -168.28% 92.56% -391.91% -84.47% 47.90% 82.52% 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 0.31 0.31 0.21 0.50 0.57 1.22 1.13 -16.32%
  YoY % 0.00% 47.62% -58.00% -12.28% -53.28% 7.96% -
  Horiz. % 27.43% 27.43% 18.58% 44.25% 50.44% 107.96% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/02/11 11/02/10 26/02/09 28/11/06 24/11/05 25/11/04 13/11/03 -
Price 0.2200 0.2900 0.1800 0.4400 0.5100 1.1500 1.6200 -
P/RPS 1.11 1.01 0.67 1.82 1.63 3.62 7.08 -22.53%
  YoY % 9.90% 50.75% -63.19% 11.66% -54.97% -48.87% -
  Horiz. % 15.68% 14.27% 9.46% 25.71% 23.02% 51.13% 100.00%
P/EPS -16.92 36.25 -7.83 -36.67 63.75 41.07 55.86 -
  YoY % -146.68% 562.96% 78.65% -157.52% 55.22% -26.48% -
  Horiz. % -30.29% 64.89% -14.02% -65.65% 114.12% 73.52% 100.00%
EY -5.91 2.76 -12.78 -2.73 1.57 2.43 1.79 -
  YoY % -314.13% 121.60% -368.13% -273.89% -35.39% 35.75% -
  Horiz. % -330.17% 154.19% -713.97% -152.51% 87.71% 135.75% 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 0.27 0.32 0.20 0.48 0.54 1.28 1.95 -23.85%
  YoY % -15.62% 60.00% -58.33% -11.11% -57.81% -34.36% -
  Horiz. % 13.85% 16.41% 10.26% 24.62% 27.69% 65.64% 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.
 


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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
5. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers