Highlights

[CAELY] YoY Quarter Result on 2004-12-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 25-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     -6.23%    YoY -     -3.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02  -  CAGR
Revenue 23,568 23,898 29,482 28,892 21,083 18,753  -  3.72%
  YoY % -1.38% -18.94% 2.04% 37.04% 12.42% - -
  Horiz. % 125.68% 127.44% 157.21% 154.07% 112.42% 100.00% -
PBT 768 -3,123 -65 2,422 2,867 3,216  -  -20.47%
  YoY % 124.59% -4,704.62% -102.68% -15.52% -10.85% - -
  Horiz. % 23.88% -97.11% -2.02% 75.31% 89.15% 100.00% -
Tax -1,684 1,212 1,041 -330 -690 -242  -  36.38%
  YoY % -238.94% 16.43% 415.45% 52.17% -185.12% - -
  Horiz. % 695.87% -500.83% -430.17% 136.36% 285.12% 100.00% -
NP -916 -1,911 976 2,092 2,177 2,974  -  -
  YoY % 52.07% -295.80% -53.35% -3.90% -26.80% - -
  Horiz. % -30.80% -64.26% 32.82% 70.34% 73.20% 100.00% -
NP to SH -913 -1,911 976 2,092 2,177 2,974  -  -
  YoY % 52.22% -295.80% -53.35% -3.90% -26.80% - -
  Horiz. % -30.70% -64.26% 32.82% 70.34% 73.20% 100.00% -
Tax Rate 219.27 % - % - % 13.63 % 24.07 % 7.52 %  -  % 71.51%
  YoY % 0.00% 0.00% 0.00% -43.37% 220.08% - -
  Horiz. % 2,915.82% 0.00% 0.00% 181.25% 320.08% 100.00% -
Total Cost 24,484 25,809 28,506 26,800 18,906 15,779  -  7.28%
  YoY % -5.13% -9.46% 6.37% 41.75% 19.82% - -
  Horiz. % 155.17% 163.57% 180.66% 169.85% 119.82% 100.00% -
Net Worth 72,209 72,458 77,727 74,829 68,535 46,812  -  7.18%
  YoY % -0.34% -6.78% 3.87% 9.18% 46.40% - -
  Horiz. % 154.25% 154.78% 166.04% 159.85% 146.40% 100.00% -
Dividend
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02  -  CAGR
Div - - - 2,413 1,612 -  -  -
  YoY % 0.00% 0.00% 0.00% 49.69% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 149.69% 100.00% - -
Div Payout % - % - % - % 115.38 % 74.07 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 55.77% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 155.77% 100.00% - -
Equity
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02  -  CAGR
Net Worth 72,209 72,458 77,727 74,829 68,535 46,812  -  7.18%
  YoY % -0.34% -6.78% 3.87% 9.18% 46.40% - -
  Horiz. % 154.25% 154.78% 166.04% 159.85% 146.40% 100.00% -
NOSH 82,999 79,624 81,818 80,461 80,629 55,074  -  6.78%
  YoY % 4.24% -2.68% 1.69% -0.21% 46.40% - -
  Horiz. % 150.71% 144.58% 148.56% 146.10% 146.40% 100.00% -
Ratio Analysis
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02  -  CAGR
NP Margin -3.89 % -8.00 % 3.31 % 7.24 % 10.33 % 15.86 %  -  % -
  YoY % 51.37% -341.69% -54.28% -29.91% -34.87% - -
  Horiz. % -24.53% -50.44% 20.87% 45.65% 65.13% 100.00% -
ROE -1.26 % -2.64 % 1.26 % 2.80 % 3.18 % 6.35 %  -  % -
  YoY % 52.27% -309.52% -55.00% -11.95% -49.92% - -
  Horiz. % -19.84% -41.57% 19.84% 44.09% 50.08% 100.00% -
Per Share
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02  -  CAGR
RPS 28.40 30.01 36.03 35.91 26.15 34.05  -  -2.86%
  YoY % -5.36% -16.71% 0.33% 37.32% -23.20% - -
  Horiz. % 83.41% 88.14% 105.81% 105.46% 76.80% 100.00% -
EPS -1.10 -2.40 1.20 2.60 2.70 5.40  -  -
  YoY % 54.17% -300.00% -53.85% -3.70% -50.00% - -
  Horiz. % -20.37% -44.44% 22.22% 48.15% 50.00% 100.00% -
DPS 0.00 0.00 0.00 3.00 2.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 100.00% - -
NAPS 0.8700 0.9100 0.9500 0.9300 0.8500 0.8500  -  0.37%
  YoY % -4.40% -4.21% 2.15% 9.41% 0.00% - -
  Horiz. % 102.35% 107.06% 111.76% 109.41% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 164,458
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02  -  CAGR
RPS 14.33 14.53 17.93 17.57 12.82 11.40  -  3.73%
  YoY % -1.38% -18.96% 2.05% 37.05% 12.46% - -
  Horiz. % 125.70% 127.46% 157.28% 154.12% 112.46% 100.00% -
EPS -0.56 -1.16 0.59 1.27 1.32 1.81  -  -
  YoY % 51.72% -296.61% -53.54% -3.79% -27.07% - -
  Horiz. % -30.94% -64.09% 32.60% 70.17% 72.93% 100.00% -
DPS 0.00 0.00 0.00 1.47 0.98 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 100.00% - -
NAPS 0.4391 0.4406 0.4726 0.4550 0.4167 0.2846  -  7.18%
  YoY % -0.34% -6.77% 3.87% 9.19% 46.42% - -
  Horiz. % 154.29% 154.81% 166.06% 159.87% 146.42% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02  -  CAGR
Date 31/03/09 29/12/06 30/12/05 31/12/04 31/12/03 -  -  -
Price 0.1700 0.4400 0.4500 1.1100 1.3900 0.0000  -  -
P/RPS 0.60 1.47 1.25 3.09 5.32 0.00  -  -
  YoY % -59.18% 17.60% -59.55% -41.92% 0.00% - -
  Horiz. % 11.28% 27.63% 23.50% 58.08% 100.00% - -
P/EPS -15.45 -18.33 37.72 42.69 51.48 0.00  -  -
  YoY % 15.71% -148.59% -11.64% -17.07% 0.00% - -
  Horiz. % -30.01% -35.61% 73.27% 82.93% 100.00% - -
EY -6.47 -5.45 2.65 2.34 1.94 0.00  -  -
  YoY % -18.72% -305.66% 13.25% 20.62% 0.00% - -
  Horiz. % -333.51% -280.93% 136.60% 120.62% 100.00% - -
DY 0.00 0.00 0.00 2.70 1.44 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 87.50% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 187.50% 100.00% - -
P/NAPS 0.20 0.48 0.47 1.19 1.64 0.00  -  -
  YoY % -58.33% 2.13% -60.50% -27.44% 0.00% - -
  Horiz. % 12.20% 29.27% 28.66% 72.56% 100.00% - -
Price Multiplier on Announcement Date
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02  -  CAGR
Date 28/05/09 27/02/07 01/03/06 25/02/05 27/02/04 -  -  -
Price 0.1900 0.5200 0.4800 1.0400 1.3800 0.0000  -  -
P/RPS 0.67 1.73 1.33 2.90 5.28 0.00  -  -
  YoY % -61.27% 30.08% -54.14% -45.08% 0.00% - -
  Horiz. % 12.69% 32.77% 25.19% 54.92% 100.00% - -
P/EPS -17.27 -21.67 40.24 40.00 51.11 0.00  -  -
  YoY % 20.30% -153.85% 0.60% -21.74% 0.00% - -
  Horiz. % -33.79% -42.40% 78.73% 78.26% 100.00% - -
EY -5.79 -4.62 2.49 2.50 1.96 0.00  -  -
  YoY % -25.32% -285.54% -0.40% 27.55% 0.00% - -
  Horiz. % -295.41% -235.71% 127.04% 127.55% 100.00% - -
DY 0.00 0.00 0.00 2.88 1.45 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 98.62% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 198.62% 100.00% - -
P/NAPS 0.22 0.57 0.51 1.12 1.62 0.00  -  -
  YoY % -61.40% 11.76% -54.46% -30.86% 0.00% - -
  Horiz. % 13.58% 35.19% 31.48% 69.14% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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
Partners & Brokers