Highlights

[CAELY] YoY Quarter Result on 2006-12-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     -95.60%    YoY -     -295.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,983 17,978 23,568 23,898 29,482 28,892 21,083 -6.47%
  YoY % -27.78% -23.72% -1.38% -18.94% 2.04% 37.04% -
  Horiz. % 61.58% 85.27% 111.79% 113.35% 139.84% 137.04% 100.00%
PBT -5,307 1,106 768 -3,123 -65 2,422 2,867 -
  YoY % -579.84% 44.01% 124.59% -4,704.62% -102.68% -15.52% -
  Horiz. % -185.11% 38.58% 26.79% -108.93% -2.27% 84.48% 100.00%
Tax 959 -469 -1,684 1,212 1,041 -330 -690 -
  YoY % 304.48% 72.15% -238.94% 16.43% 415.45% 52.17% -
  Horiz. % -138.99% 67.97% 244.06% -175.65% -150.87% 47.83% 100.00%
NP -4,348 637 -916 -1,911 976 2,092 2,177 -
  YoY % -782.57% 169.54% 52.07% -295.80% -53.35% -3.90% -
  Horiz. % -199.72% 29.26% -42.08% -87.78% 44.83% 96.10% 100.00%
NP to SH -4,348 637 -913 -1,911 976 2,092 2,177 -
  YoY % -782.57% 169.77% 52.22% -295.80% -53.35% -3.90% -
  Horiz. % -199.72% 29.26% -41.94% -87.78% 44.83% 96.10% 100.00%
Tax Rate - % 42.41 % 219.27 % - % - % 13.63 % 24.07 % -
  YoY % 0.00% -80.66% 0.00% 0.00% 0.00% -43.37% -
  Horiz. % 0.00% 176.19% 910.97% 0.00% 0.00% 56.63% 100.00%
Total Cost 17,331 17,341 24,484 25,809 28,506 26,800 18,906 -1.19%
  YoY % -0.06% -29.17% -5.13% -9.46% 6.37% 41.75% -
  Horiz. % 91.67% 91.72% 129.50% 136.51% 150.78% 141.75% 100.00%
Net Worth 60,359 69,980 72,209 72,458 77,727 74,829 68,535 -1.74%
  YoY % -13.75% -3.09% -0.34% -6.78% 3.87% 9.18% -
  Horiz. % 88.07% 102.11% 105.36% 105.72% 113.41% 109.18% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 2,413 1,612 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 49.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 149.69% 100.00%
Div Payout % - % - % - % - % - % 115.38 % 74.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 155.77% 100.00%
Equity
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 60,359 69,980 72,209 72,458 77,727 74,829 68,535 -1.74%
  YoY % -13.75% -3.09% -0.34% -6.78% 3.87% 9.18% -
  Horiz. % 88.07% 102.11% 105.36% 105.72% 113.41% 109.18% 100.00%
NOSH 79,420 78,629 82,999 79,624 81,818 80,461 80,629 -0.21%
  YoY % 1.01% -5.27% 4.24% -2.68% 1.69% -0.21% -
  Horiz. % 98.50% 97.52% 102.94% 98.75% 101.47% 99.79% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -33.49 % 3.54 % -3.89 % -8.00 % 3.31 % 7.24 % 10.33 % -
  YoY % -1,046.05% 191.00% 51.37% -341.69% -54.28% -29.91% -
  Horiz. % -324.20% 34.27% -37.66% -77.44% 32.04% 70.09% 100.00%
ROE -7.20 % 0.91 % -1.26 % -2.64 % 1.26 % 2.80 % 3.18 % -
  YoY % -891.21% 172.22% 52.27% -309.52% -55.00% -11.95% -
  Horiz. % -226.42% 28.62% -39.62% -83.02% 39.62% 88.05% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.35 22.86 28.40 30.01 36.03 35.91 26.15 -6.27%
  YoY % -28.48% -19.51% -5.36% -16.71% 0.33% 37.32% -
  Horiz. % 62.52% 87.42% 108.60% 114.76% 137.78% 137.32% 100.00%
EPS -5.40 0.80 -1.10 -2.40 1.20 2.60 2.70 -
  YoY % -775.00% 172.73% 54.17% -300.00% -53.85% -3.70% -
  Horiz. % -200.00% 29.63% -40.74% -88.89% 44.44% 96.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.7600 0.8900 0.8700 0.9100 0.9500 0.9300 0.8500 -1.53%
  YoY % -14.61% 2.30% -4.40% -4.21% 2.15% 9.41% -
  Horiz. % 89.41% 104.71% 102.35% 107.06% 111.76% 109.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.89 10.93 14.33 14.53 17.93 17.57 12.82 -6.47%
  YoY % -27.81% -23.73% -1.38% -18.96% 2.05% 37.05% -
  Horiz. % 61.54% 85.26% 111.78% 113.34% 139.86% 137.05% 100.00%
EPS -2.64 0.39 -0.56 -1.16 0.59 1.27 1.32 -
  YoY % -776.92% 169.64% 51.72% -296.61% -53.54% -3.79% -
  Horiz. % -200.00% 29.55% -42.42% -87.88% 44.70% 96.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.47 0.98 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.3670 0.4255 0.4391 0.4406 0.4726 0.4550 0.4167 -1.74%
  YoY % -13.75% -3.10% -0.34% -6.77% 3.87% 9.19% -
  Horiz. % 88.07% 102.11% 105.38% 105.74% 113.41% 109.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.2500 0.3100 0.1700 0.4400 0.4500 1.1100 1.3900 -
P/RPS 1.53 1.36 0.60 1.47 1.25 3.09 5.32 -15.79%
  YoY % 12.50% 126.67% -59.18% 17.60% -59.55% -41.92% -
  Horiz. % 28.76% 25.56% 11.28% 27.63% 23.50% 58.08% 100.00%
P/EPS -4.57 38.27 -15.45 -18.33 37.72 42.69 51.48 -
  YoY % -111.94% 347.70% 15.71% -148.59% -11.64% -17.07% -
  Horiz. % -8.88% 74.34% -30.01% -35.61% 73.27% 82.93% 100.00%
EY -21.90 2.61 -6.47 -5.45 2.65 2.34 1.94 -
  YoY % -939.08% 140.34% -18.72% -305.66% 13.25% 20.62% -
  Horiz. % -1,128.87% 134.54% -333.51% -280.93% 136.60% 120.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.70 1.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 187.50% 100.00%
P/NAPS 0.33 0.35 0.20 0.48 0.47 1.19 1.64 -19.84%
  YoY % -5.71% 75.00% -58.33% 2.13% -60.50% -27.44% -
  Horiz. % 20.12% 21.34% 12.20% 29.27% 28.66% 72.56% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/05/11 27/05/10 28/05/09 27/02/07 01/03/06 25/02/05 27/02/04 -
Price 0.2200 0.2800 0.1900 0.5200 0.4800 1.0400 1.3800 -
P/RPS 1.35 1.22 0.67 1.73 1.33 2.90 5.28 -17.14%
  YoY % 10.66% 82.09% -61.27% 30.08% -54.14% -45.08% -
  Horiz. % 25.57% 23.11% 12.69% 32.77% 25.19% 54.92% 100.00%
P/EPS -4.02 34.56 -17.27 -21.67 40.24 40.00 51.11 -
  YoY % -111.63% 300.12% 20.30% -153.85% 0.60% -21.74% -
  Horiz. % -7.87% 67.62% -33.79% -42.40% 78.73% 78.26% 100.00%
EY -24.88 2.89 -5.79 -4.62 2.49 2.50 1.96 -
  YoY % -960.90% 149.91% -25.32% -285.54% -0.40% 27.55% -
  Horiz. % -1,269.39% 147.45% -295.41% -235.71% 127.04% 127.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.88 1.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 98.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 198.62% 100.00%
P/NAPS 0.29 0.31 0.22 0.57 0.51 1.12 1.62 -21.12%
  YoY % -6.45% 40.91% -61.40% 11.76% -54.46% -30.86% -
  Horiz. % 17.90% 19.14% 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.
 


 

224  194  453  1391 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 PWRWELL 0.315+0.015 
 DGB 0.07+0.005 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers