Highlights

[CAELY] YoY Quarter Result on 2010-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     0.00%    YoY -     169.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Revenue 23,557 26,109 12,983 17,978 23,568 23,898 29,482 -3.05%
  YoY % -9.77% 101.10% -27.78% -23.72% -1.38% -18.94% -
  Horiz. % 79.90% 88.56% 44.04% 60.98% 79.94% 81.06% 100.00%
PBT 797 5,377 -5,307 1,106 768 -3,123 -65 -
  YoY % -85.18% 201.32% -579.84% 44.01% 124.59% -4,704.62% -
  Horiz. % -1,226.15% -8,272.31% 8,164.62% -1,701.54% -1,181.54% 4,804.62% 100.00%
Tax -185 -2,280 959 -469 -1,684 1,212 1,041 -
  YoY % 91.89% -337.75% 304.48% 72.15% -238.94% 16.43% -
  Horiz. % -17.77% -219.02% 92.12% -45.05% -161.77% 116.43% 100.00%
NP 612 3,097 -4,348 637 -916 -1,911 976 -6.23%
  YoY % -80.24% 171.23% -782.57% 169.54% 52.07% -295.80% -
  Horiz. % 62.70% 317.32% -445.49% 65.27% -93.85% -195.80% 100.00%
NP to SH 652 3,097 -4,348 637 -913 -1,911 976 -5.41%
  YoY % -78.95% 171.23% -782.57% 169.77% 52.22% -295.80% -
  Horiz. % 66.80% 317.32% -445.49% 65.27% -93.55% -195.80% 100.00%
Tax Rate 23.21 % 42.40 % - % 42.41 % 219.27 % - % - % -
  YoY % -45.26% 0.00% 0.00% -80.66% 0.00% 0.00% -
  Horiz. % 10.59% 19.34% 0.00% 19.34% 100.00% - -
Total Cost 22,945 23,012 17,331 17,341 24,484 25,809 28,506 -2.95%
  YoY % -0.29% 32.78% -0.06% -29.17% -5.13% -9.46% -
  Horiz. % 80.49% 80.73% 60.80% 60.83% 85.89% 90.54% 100.00%
Net Worth 64,800 64,000 60,359 69,980 72,209 72,458 77,727 -2.48%
  YoY % 1.25% 6.03% -13.75% -3.09% -0.34% -6.78% -
  Horiz. % 83.37% 82.34% 77.66% 90.03% 92.90% 93.22% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Net Worth 64,800 64,000 60,359 69,980 72,209 72,458 77,727 -2.48%
  YoY % 1.25% 6.03% -13.75% -3.09% -0.34% -6.78% -
  Horiz. % 83.37% 82.34% 77.66% 90.03% 92.90% 93.22% 100.00%
NOSH 80,000 80,000 79,420 78,629 82,999 79,624 81,818 -0.31%
  YoY % 0.00% 0.73% 1.01% -5.27% 4.24% -2.68% -
  Horiz. % 97.78% 97.78% 97.07% 96.10% 101.44% 97.32% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
NP Margin 2.60 % 11.86 % -33.49 % 3.54 % -3.89 % -8.00 % 3.31 % -3.27%
  YoY % -78.08% 135.41% -1,046.05% 191.00% 51.37% -341.69% -
  Horiz. % 78.55% 358.31% -1,011.78% 106.95% -117.52% -241.69% 100.00%
ROE 1.01 % 4.84 % -7.20 % 0.91 % -1.26 % -2.64 % 1.26 % -3.00%
  YoY % -79.13% 167.22% -891.21% 172.22% 52.27% -309.52% -
  Horiz. % 80.16% 384.13% -571.43% 72.22% -100.00% -209.52% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
RPS 29.45 32.64 16.35 22.86 28.40 30.01 36.03 -2.74%
  YoY % -9.77% 99.63% -28.48% -19.51% -5.36% -16.71% -
  Horiz. % 81.74% 90.59% 45.38% 63.45% 78.82% 83.29% 100.00%
EPS 0.80 3.90 -5.40 0.80 -1.10 -2.40 1.20 -5.44%
  YoY % -79.49% 172.22% -775.00% 172.73% 54.17% -300.00% -
  Horiz. % 66.67% 325.00% -450.00% 66.67% -91.67% -200.00% 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 0.8000 0.7600 0.8900 0.8700 0.9100 0.9500 -2.17%
  YoY % 1.25% 5.26% -14.61% 2.30% -4.40% -4.21% -
  Horiz. % 85.26% 84.21% 80.00% 93.68% 91.58% 95.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 167,200
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
RPS 14.09 15.62 7.76 10.75 14.10 14.29 17.63 -3.04%
  YoY % -9.80% 101.29% -27.81% -23.76% -1.33% -18.94% -
  Horiz. % 79.92% 88.60% 44.02% 60.98% 79.98% 81.06% 100.00%
EPS 0.39 1.85 -2.60 0.38 -0.55 -1.14 0.58 -5.33%
  YoY % -78.92% 171.15% -784.21% 169.09% 51.75% -296.55% -
  Horiz. % 67.24% 318.97% -448.28% 65.52% -94.83% -196.55% 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 0.3876 0.3828 0.3610 0.4185 0.4319 0.4334 0.4649 -2.48%
  YoY % 1.25% 6.04% -13.74% -3.10% -0.35% -6.78% -
  Horiz. % 83.37% 82.34% 77.65% 90.02% 92.90% 93.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 -
Price 0.3000 0.2400 0.2500 0.3100 0.1700 0.4400 0.4500 -
P/RPS 1.02 0.74 1.53 1.36 0.60 1.47 1.25 -2.76%
  YoY % 37.84% -51.63% 12.50% 126.67% -59.18% 17.60% -
  Horiz. % 81.60% 59.20% 122.40% 108.80% 48.00% 117.60% 100.00%
P/EPS 36.81 6.20 -4.57 38.27 -15.45 -18.33 37.72 -0.34%
  YoY % 493.71% 235.67% -111.94% 347.70% 15.71% -148.59% -
  Horiz. % 97.59% 16.44% -12.12% 101.46% -40.96% -48.59% 100.00%
EY 2.72 16.13 -21.90 2.61 -6.47 -5.45 2.65 0.36%
  YoY % -83.14% 173.65% -939.08% 140.34% -18.72% -305.66% -
  Horiz. % 102.64% 608.68% -826.42% 98.49% -244.15% -205.66% 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 0.37 0.30 0.33 0.35 0.20 0.48 0.47 -3.24%
  YoY % 23.33% -9.09% -5.71% 75.00% -58.33% 2.13% -
  Horiz. % 78.72% 63.83% 70.21% 74.47% 42.55% 102.13% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Date 31/05/13 31/05/12 30/05/11 27/05/10 28/05/09 27/02/07 01/03/06 -
Price 0.3050 0.2200 0.2200 0.2800 0.1900 0.5200 0.4800 -
P/RPS 1.04 0.67 1.35 1.22 0.67 1.73 1.33 -3.33%
  YoY % 55.22% -50.37% 10.66% 82.09% -61.27% 30.08% -
  Horiz. % 78.20% 50.38% 101.50% 91.73% 50.38% 130.08% 100.00%
P/EPS 37.42 5.68 -4.02 34.56 -17.27 -21.67 40.24 -1.00%
  YoY % 558.80% 241.29% -111.63% 300.12% 20.30% -153.85% -
  Horiz. % 92.99% 14.12% -9.99% 85.88% -42.92% -53.85% 100.00%
EY 2.67 17.60 -24.88 2.89 -5.79 -4.62 2.49 0.97%
  YoY % -84.83% 170.74% -960.90% 149.91% -25.32% -285.54% -
  Horiz. % 107.23% 706.83% -999.20% 116.06% -232.53% -185.54% 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 0.38 0.28 0.29 0.31 0.22 0.57 0.51 -3.98%
  YoY % 35.71% -3.45% -6.45% 40.91% -61.40% 11.76% -
  Horiz. % 74.51% 54.90% 56.86% 60.78% 43.14% 111.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

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