Highlights

[CAELY] YoY Quarter Result on 2009-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -49.72%    YoY -     134.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Revenue 24,114 13,619 15,460 22,961 21,543 19,673 26,174 -1.12%
  YoY % 77.06% -11.91% -32.67% 6.58% 9.51% -24.84% -
  Horiz. % 92.13% 52.03% 59.07% 87.72% 82.31% 75.16% 100.00%
PBT 563 -280 -1,267 1,106 -207 -895 837 -5.32%
  YoY % 301.07% 77.90% -214.56% 634.30% 76.87% -206.93% -
  Horiz. % 67.26% -33.45% -151.37% 132.14% -24.73% -106.93% 100.00%
Tax -207 33 255 -469 -1,642 -82 -166 3.09%
  YoY % -727.27% -87.06% 154.37% 71.44% -1,902.44% 50.60% -
  Horiz. % 124.70% -19.88% -153.61% 282.53% 989.16% 49.40% 100.00%
NP 356 -247 -1,012 637 -1,849 -977 671 -8.36%
  YoY % 244.13% 75.59% -258.87% 134.45% -89.25% -245.60% -
  Horiz. % 53.06% -36.81% -150.82% 94.93% -275.56% -145.60% 100.00%
NP to SH 356 -247 -1,012 637 -1,849 -977 671 -8.36%
  YoY % 244.13% 75.59% -258.87% 134.45% -89.25% -245.60% -
  Horiz. % 53.06% -36.81% -150.82% 94.93% -275.56% -145.60% 100.00%
Tax Rate 36.77 % - % - % 42.41 % - % - % 19.83 % 8.88%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 185.43% 0.00% 0.00% 213.87% 0.00% 0.00% 100.00%
Total Cost 23,758 13,866 16,472 22,324 23,392 20,650 25,503 -0.97%
  YoY % 71.34% -15.82% -26.21% -4.57% 13.28% -19.03% -
  Horiz. % 93.16% 54.37% 64.59% 87.53% 91.72% 80.97% 100.00%
Net Worth 64,800 61,599 63,055 72,458 71,548 74,903 78,842 -2.67%
  YoY % 5.19% -2.31% -12.98% 1.27% -4.48% -5.00% -
  Horiz. % 82.19% 78.13% 79.98% 91.90% 90.75% 95.00% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Net Worth 64,800 61,599 63,055 72,458 71,548 74,903 78,842 -2.67%
  YoY % 5.19% -2.31% -12.98% 1.27% -4.48% -5.00% -
  Horiz. % 82.19% 78.13% 79.98% 91.90% 90.75% 95.00% 100.00%
NOSH 80,000 80,000 77,846 79,624 80,391 81,416 83,874 -0.65%
  YoY % 0.00% 2.77% -2.23% -0.95% -1.26% -2.93% -
  Horiz. % 95.38% 95.38% 92.81% 94.93% 95.85% 97.07% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
NP Margin 1.48 % -1.81 % -6.55 % 2.77 % -8.58 % -4.97 % 2.56 % -7.27%
  YoY % 181.77% 72.37% -336.46% 132.28% -72.64% -294.14% -
  Horiz. % 57.81% -70.70% -255.86% 108.20% -335.16% -194.14% 100.00%
ROE 0.55 % -0.40 % -1.60 % 0.88 % -2.58 % -1.30 % 0.85 % -5.82%
  YoY % 237.50% 75.00% -281.82% 134.11% -98.46% -252.94% -
  Horiz. % 64.71% -47.06% -188.24% 103.53% -303.53% -152.94% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 30.14 17.02 19.86 28.84 26.80 24.16 31.21 -0.48%
  YoY % 77.09% -14.30% -31.14% 7.61% 10.93% -22.59% -
  Horiz. % 96.57% 54.53% 63.63% 92.41% 85.87% 77.41% 100.00%
EPS 0.40 -0.30 -1.30 0.80 -2.30 -1.20 0.80 -9.11%
  YoY % 233.33% 76.92% -262.50% 134.78% -91.67% -250.00% -
  Horiz. % 50.00% -37.50% -162.50% 100.00% -287.50% -150.00% 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 0.8100 0.7700 0.8100 0.9100 0.8900 0.9200 0.9400 -2.03%
  YoY % 5.19% -4.94% -10.99% 2.25% -3.26% -2.13% -
  Horiz. % 86.17% 81.91% 86.17% 96.81% 94.68% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 168,712
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 14.29 8.07 9.16 13.61 12.77 11.66 15.51 -1.12%
  YoY % 77.08% -11.90% -32.70% 6.58% 9.52% -24.82% -
  Horiz. % 92.13% 52.03% 59.06% 87.75% 82.33% 75.18% 100.00%
EPS 0.21 -0.15 -0.60 0.38 -1.10 -0.58 0.40 -8.50%
  YoY % 240.00% 75.00% -257.89% 134.55% -89.66% -245.00% -
  Horiz. % 52.50% -37.50% -150.00% 95.00% -275.00% -145.00% 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 0.3841 0.3651 0.3737 0.4295 0.4241 0.4440 0.4673 -2.67%
  YoY % 5.20% -2.30% -12.99% 1.27% -4.48% -4.99% -
  Horiz. % 82.20% 78.13% 79.97% 91.91% 90.76% 95.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 -
Price 0.2800 0.2100 0.2500 0.2800 0.1900 0.4600 0.5400 -
P/RPS 0.93 1.23 1.26 0.97 0.71 1.90 1.73 -8.20%
  YoY % -24.39% -2.38% 29.90% 36.62% -62.63% 9.83% -
  Horiz. % 53.76% 71.10% 72.83% 56.07% 41.04% 109.83% 100.00%
P/EPS 62.92 -68.02 -19.23 35.00 -8.26 -38.33 67.50 -0.96%
  YoY % 192.50% -253.72% -154.94% 523.73% 78.45% -156.79% -
  Horiz. % 93.21% -100.77% -28.49% 51.85% -12.24% -56.79% 100.00%
EY 1.59 -1.47 -5.20 2.86 -12.11 -2.61 1.48 0.99%
  YoY % 208.16% 71.73% -281.82% 123.62% -363.98% -276.35% -
  Horiz. % 107.43% -99.32% -351.35% 193.24% -818.24% -176.35% 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 0.35 0.27 0.31 0.31 0.21 0.50 0.57 -6.50%
  YoY % 29.63% -12.90% 0.00% 47.62% -58.00% -12.28% -
  Horiz. % 61.40% 47.37% 54.39% 54.39% 36.84% 87.72% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 26/02/13 24/02/12 25/02/11 11/02/10 26/02/09 28/11/06 24/11/05 -
Price 0.2950 0.2400 0.2200 0.2900 0.1800 0.4400 0.5100 -
P/RPS 0.98 1.41 1.11 1.01 0.67 1.82 1.63 -6.77%
  YoY % -30.50% 27.03% 9.90% 50.75% -63.19% 11.66% -
  Horiz. % 60.12% 86.50% 68.10% 61.96% 41.10% 111.66% 100.00%
P/EPS 66.29 -77.73 -16.92 36.25 -7.83 -36.67 63.75 0.54%
  YoY % 185.28% -359.40% -146.68% 562.96% 78.65% -157.52% -
  Horiz. % 103.98% -121.93% -26.54% 56.86% -12.28% -57.52% 100.00%
EY 1.51 -1.29 -5.91 2.76 -12.78 -2.73 1.57 -0.54%
  YoY % 217.05% 78.17% -314.13% 121.60% -368.13% -273.89% -
  Horiz. % 96.18% -82.17% -376.43% 175.80% -814.01% -173.89% 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 0.31 0.27 0.32 0.20 0.48 0.54 -5.43%
  YoY % 16.13% 14.81% -15.62% 60.00% -58.33% -11.11% -
  Horiz. % 66.67% 57.41% 50.00% 59.26% 37.04% 88.89% 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
 
 

368  580  481  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.14+0.04 
 NETX 0.025+0.005 
 AT 0.14+0.02 
 TRIVE 0.02-0.01 
 VELESTO 0.165+0.02 
 VC 0.105+0.01 
 LAMBO 0.065-0.01 
 MTOUCHE 0.125+0.015 
 VIVOCOM 0.05+0.005 
 KNM 0.255+0.025 

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