Highlights

[CAELY] YoY Quarter Result on 2009-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     50.62%    YoY -     -63.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Revenue 26,109 12,983 17,978 23,568 23,898 29,482 28,892 -1.39%
  YoY % 101.10% -27.78% -23.72% -1.38% -18.94% 2.04% -
  Horiz. % 90.37% 44.94% 62.22% 81.57% 82.71% 102.04% 100.00%
PBT 5,377 -5,307 1,106 768 -3,123 -65 2,422 11.62%
  YoY % 201.32% -579.84% 44.01% 124.59% -4,704.62% -102.68% -
  Horiz. % 222.01% -219.12% 45.66% 31.71% -128.94% -2.68% 100.00%
Tax -2,280 959 -469 -1,684 1,212 1,041 -330 30.54%
  YoY % -337.75% 304.48% 72.15% -238.94% 16.43% 415.45% -
  Horiz. % 690.91% -290.61% 142.12% 510.30% -367.27% -315.45% 100.00%
NP 3,097 -4,348 637 -916 -1,911 976 2,092 5.56%
  YoY % 171.23% -782.57% 169.54% 52.07% -295.80% -53.35% -
  Horiz. % 148.04% -207.84% 30.45% -43.79% -91.35% 46.65% 100.00%
NP to SH 3,097 -4,348 637 -913 -1,911 976 2,092 5.56%
  YoY % 171.23% -782.57% 169.77% 52.22% -295.80% -53.35% -
  Horiz. % 148.04% -207.84% 30.45% -43.64% -91.35% 46.65% 100.00%
Tax Rate 42.40 % - % 42.41 % 219.27 % - % - % 13.63 % 16.94%
  YoY % 0.00% 0.00% -80.66% 0.00% 0.00% 0.00% -
  Horiz. % 311.08% 0.00% 311.15% 1,608.73% 0.00% 0.00% 100.00%
Total Cost 23,012 17,331 17,341 24,484 25,809 28,506 26,800 -2.08%
  YoY % 32.78% -0.06% -29.17% -5.13% -9.46% 6.37% -
  Horiz. % 85.87% 64.67% 64.71% 91.36% 96.30% 106.37% 100.00%
Net Worth 64,000 60,359 69,980 72,209 72,458 77,727 74,829 -2.13%
  YoY % 6.03% -13.75% -3.09% -0.34% -6.78% 3.87% -
  Horiz. % 85.53% 80.66% 93.52% 96.50% 96.83% 103.87% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 2,413 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 115.38 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 64,000 60,359 69,980 72,209 72,458 77,727 74,829 -2.13%
  YoY % 6.03% -13.75% -3.09% -0.34% -6.78% 3.87% -
  Horiz. % 85.53% 80.66% 93.52% 96.50% 96.83% 103.87% 100.00%
NOSH 80,000 79,420 78,629 82,999 79,624 81,818 80,461 -0.08%
  YoY % 0.73% 1.01% -5.27% 4.24% -2.68% 1.69% -
  Horiz. % 99.43% 98.71% 97.72% 103.15% 98.96% 101.69% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.86 % -33.49 % 3.54 % -3.89 % -8.00 % 3.31 % 7.24 % 7.04%
  YoY % 135.41% -1,046.05% 191.00% 51.37% -341.69% -54.28% -
  Horiz. % 163.81% -462.57% 48.90% -53.73% -110.50% 45.72% 100.00%
ROE 4.84 % -7.20 % 0.91 % -1.26 % -2.64 % 1.26 % 2.80 % 7.84%
  YoY % 167.22% -891.21% 172.22% 52.27% -309.52% -55.00% -
  Horiz. % 172.86% -257.14% 32.50% -45.00% -94.29% 45.00% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
RPS 32.64 16.35 22.86 28.40 30.01 36.03 35.91 -1.31%
  YoY % 99.63% -28.48% -19.51% -5.36% -16.71% 0.33% -
  Horiz. % 90.89% 45.53% 63.66% 79.09% 83.57% 100.33% 100.00%
EPS 3.90 -5.40 0.80 -1.10 -2.40 1.20 2.60 5.75%
  YoY % 172.22% -775.00% 172.73% 54.17% -300.00% -53.85% -
  Horiz. % 150.00% -207.69% 30.77% -42.31% -92.31% 46.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8000 0.7600 0.8900 0.8700 0.9100 0.9500 0.9300 -2.05%
  YoY % 5.26% -14.61% 2.30% -4.40% -4.21% 2.15% -
  Horiz. % 86.02% 81.72% 95.70% 93.55% 97.85% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.88 7.89 10.93 14.33 14.53 17.93 17.57 -1.38%
  YoY % 101.27% -27.81% -23.73% -1.38% -18.96% 2.05% -
  Horiz. % 90.38% 44.91% 62.21% 81.56% 82.70% 102.05% 100.00%
EPS 1.88 -2.64 0.39 -0.56 -1.16 0.59 1.27 5.56%
  YoY % 171.21% -776.92% 169.64% 51.72% -296.61% -53.54% -
  Horiz. % 148.03% -207.87% 30.71% -44.09% -91.34% 46.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3892 0.3670 0.4255 0.4391 0.4406 0.4726 0.4550 -2.13%
  YoY % 6.05% -13.75% -3.10% -0.34% -6.77% 3.87% -
  Horiz. % 85.54% 80.66% 93.52% 96.51% 96.84% 103.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 31/12/04 -
Price 0.2400 0.2500 0.3100 0.1700 0.4400 0.4500 1.1100 -
P/RPS 0.74 1.53 1.36 0.60 1.47 1.25 3.09 -17.89%
  YoY % -51.63% 12.50% 126.67% -59.18% 17.60% -59.55% -
  Horiz. % 23.95% 49.51% 44.01% 19.42% 47.57% 40.45% 100.00%
P/EPS 6.20 -4.57 38.27 -15.45 -18.33 37.72 42.69 -23.36%
  YoY % 235.67% -111.94% 347.70% 15.71% -148.59% -11.64% -
  Horiz. % 14.52% -10.71% 89.65% -36.19% -42.94% 88.36% 100.00%
EY 16.13 -21.90 2.61 -6.47 -5.45 2.65 2.34 30.50%
  YoY % 173.65% -939.08% 140.34% -18.72% -305.66% 13.25% -
  Horiz. % 689.32% -935.90% 111.54% -276.50% -232.91% 113.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.30 0.33 0.35 0.20 0.48 0.47 1.19 -17.30%
  YoY % -9.09% -5.71% 75.00% -58.33% 2.13% -60.50% -
  Horiz. % 25.21% 27.73% 29.41% 16.81% 40.34% 39.50% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Date 31/05/12 30/05/11 27/05/10 28/05/09 27/02/07 01/03/06 25/02/05 -
Price 0.2200 0.2200 0.2800 0.1900 0.5200 0.4800 1.0400 -
P/RPS 0.67 1.35 1.22 0.67 1.73 1.33 2.90 -18.29%
  YoY % -50.37% 10.66% 82.09% -61.27% 30.08% -54.14% -
  Horiz. % 23.10% 46.55% 42.07% 23.10% 59.66% 45.86% 100.00%
P/EPS 5.68 -4.02 34.56 -17.27 -21.67 40.24 40.00 -23.60%
  YoY % 241.29% -111.63% 300.12% 20.30% -153.85% 0.60% -
  Horiz. % 14.20% -10.05% 86.40% -43.17% -54.18% 100.60% 100.00%
EY 17.60 -24.88 2.89 -5.79 -4.62 2.49 2.50 30.88%
  YoY % 170.74% -960.90% 149.91% -25.32% -285.54% -0.40% -
  Horiz. % 704.00% -995.20% 115.60% -231.60% -184.80% 99.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.28 0.29 0.31 0.22 0.57 0.51 1.12 -17.40%
  YoY % -3.45% -6.45% 40.91% -61.40% 11.76% -54.46% -
  Horiz. % 25.00% 25.89% 27.68% 19.64% 50.89% 45.54% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers