Highlights

[CAELY] YoY Quarter Result on 2011-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -329.64%    YoY -     -782.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Revenue 19,995 23,557 26,109 12,983 17,978 23,568 23,898 -2.43%
  YoY % -15.12% -9.77% 101.10% -27.78% -23.72% -1.38% -
  Horiz. % 83.67% 98.57% 109.25% 54.33% 75.23% 98.62% 100.00%
PBT -1,472 797 5,377 -5,307 1,106 768 -3,123 -9.85%
  YoY % -284.69% -85.18% 201.32% -579.84% 44.01% 124.59% -
  Horiz. % 47.13% -25.52% -172.17% 169.93% -35.41% -24.59% 100.00%
Tax 2,646 -185 -2,280 959 -469 -1,684 1,212 11.37%
  YoY % 1,530.27% 91.89% -337.75% 304.48% 72.15% -238.94% -
  Horiz. % 218.32% -15.26% -188.12% 79.13% -38.70% -138.94% 100.00%
NP 1,174 612 3,097 -4,348 637 -916 -1,911 -
  YoY % 91.83% -80.24% 171.23% -782.57% 169.54% 52.07% -
  Horiz. % -61.43% -32.03% -162.06% 227.52% -33.33% 47.93% 100.00%
NP to SH 986 652 3,097 -4,348 637 -913 -1,911 -
  YoY % 51.23% -78.95% 171.23% -782.57% 169.77% 52.22% -
  Horiz. % -51.60% -34.12% -162.06% 227.52% -33.33% 47.78% 100.00%
Tax Rate - % 23.21 % 42.40 % - % 42.41 % 219.27 % - % -
  YoY % 0.00% -45.26% 0.00% 0.00% -80.66% 0.00% -
  Horiz. % 0.00% 10.59% 19.34% 0.00% 19.34% 100.00% -
Total Cost 18,821 22,945 23,012 17,331 17,341 24,484 25,809 -4.26%
  YoY % -17.97% -0.29% 32.78% -0.06% -29.17% -5.13% -
  Horiz. % 72.92% 88.90% 89.16% 67.15% 67.19% 94.87% 100.00%
Net Worth 74,400 64,800 64,000 60,359 69,980 72,209 72,458 0.37%
  YoY % 14.81% 1.25% 6.03% -13.75% -3.09% -0.34% -
  Horiz. % 102.68% 89.43% 88.33% 83.30% 96.58% 99.66% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Div 7 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.81 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Net Worth 74,400 64,800 64,000 60,359 69,980 72,209 72,458 0.37%
  YoY % 14.81% 1.25% 6.03% -13.75% -3.09% -0.34% -
  Horiz. % 102.68% 89.43% 88.33% 83.30% 96.58% 99.66% 100.00%
NOSH 80,000 80,000 80,000 79,420 78,629 82,999 79,624 0.06%
  YoY % 0.00% 0.00% 0.73% 1.01% -5.27% 4.24% -
  Horiz. % 100.47% 100.47% 100.47% 99.74% 98.75% 104.24% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
NP Margin 5.87 % 2.60 % 11.86 % -33.49 % 3.54 % -3.89 % -8.00 % -
  YoY % 125.77% -78.08% 135.41% -1,046.05% 191.00% 51.37% -
  Horiz. % -73.38% -32.50% -148.25% 418.63% -44.25% 48.62% 100.00%
ROE 1.33 % 1.01 % 4.84 % -7.20 % 0.91 % -1.26 % -2.64 % -
  YoY % 31.68% -79.13% 167.22% -891.21% 172.22% 52.27% -
  Horiz. % -50.38% -38.26% -183.33% 272.73% -34.47% 47.73% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
RPS 24.99 29.45 32.64 16.35 22.86 28.40 30.01 -2.49%
  YoY % -15.14% -9.77% 99.63% -28.48% -19.51% -5.36% -
  Horiz. % 83.27% 98.13% 108.76% 54.48% 76.17% 94.64% 100.00%
EPS 1.20 0.80 3.90 -5.40 0.80 -1.10 -2.40 -
  YoY % 50.00% -79.49% 172.22% -775.00% 172.73% 54.17% -
  Horiz. % -50.00% -33.33% -162.50% 225.00% -33.33% 45.83% 100.00%
DPS 0.01 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. % 100.00% - - - - - -
NAPS 0.9300 0.8100 0.8000 0.7600 0.8900 0.8700 0.9100 0.30%
  YoY % 14.81% 1.25% 5.26% -14.61% 2.30% -4.40% -
  Horiz. % 102.20% 89.01% 87.91% 83.52% 97.80% 95.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
RPS 12.17 14.34 15.89 7.90 10.94 14.34 14.54 -2.42%
  YoY % -15.13% -9.75% 101.14% -27.79% -23.71% -1.38% -
  Horiz. % 83.70% 98.62% 109.28% 54.33% 75.24% 98.62% 100.00%
EPS 0.60 0.40 1.88 -2.65 0.39 -0.56 -1.16 -
  YoY % 50.00% -78.72% 170.94% -779.49% 169.64% 51.72% -
  Horiz. % -51.72% -34.48% -162.07% 228.45% -33.62% 48.28% 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 0.4528 0.3943 0.3895 0.3673 0.4259 0.4394 0.4409 0.37%
  YoY % 14.84% 1.23% 6.04% -13.76% -3.07% -0.34% -
  Horiz. % 102.70% 89.43% 88.34% 83.31% 96.60% 99.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 -
Price 0.5250 0.3000 0.2400 0.2500 0.3100 0.1700 0.4400 -
P/RPS 2.10 1.02 0.74 1.53 1.36 0.60 1.47 5.04%
  YoY % 105.88% 37.84% -51.63% 12.50% 126.67% -59.18% -
  Horiz. % 142.86% 69.39% 50.34% 104.08% 92.52% 40.82% 100.00%
P/EPS 42.60 36.81 6.20 -4.57 38.27 -15.45 -18.33 -
  YoY % 15.73% 493.71% 235.67% -111.94% 347.70% 15.71% -
  Horiz. % -232.41% -200.82% -33.82% 24.93% -208.78% 84.29% 100.00%
EY 2.35 2.72 16.13 -21.90 2.61 -6.47 -5.45 -
  YoY % -13.60% -83.14% 173.65% -939.08% 140.34% -18.72% -
  Horiz. % -43.12% -49.91% -295.96% 401.83% -47.89% 118.72% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 0.56 0.37 0.30 0.33 0.35 0.20 0.48 2.15%
  YoY % 51.35% 23.33% -9.09% -5.71% 75.00% -58.33% -
  Horiz. % 116.67% 77.08% 62.50% 68.75% 72.92% 41.67% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Date 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 28/05/09 27/02/07 -
Price 0.5600 0.3050 0.2200 0.2200 0.2800 0.1900 0.5200 -
P/RPS 2.24 1.04 0.67 1.35 1.22 0.67 1.73 3.63%
  YoY % 115.38% 55.22% -50.37% 10.66% 82.09% -61.27% -
  Horiz. % 129.48% 60.12% 38.73% 78.03% 70.52% 38.73% 100.00%
P/EPS 45.44 37.42 5.68 -4.02 34.56 -17.27 -21.67 -
  YoY % 21.43% 558.80% 241.29% -111.63% 300.12% 20.30% -
  Horiz. % -209.69% -172.68% -26.21% 18.55% -159.48% 79.70% 100.00%
EY 2.20 2.67 17.60 -24.88 2.89 -5.79 -4.62 -
  YoY % -17.60% -84.83% 170.74% -960.90% 149.91% -25.32% -
  Horiz. % -47.62% -57.79% -380.95% 538.53% -62.55% 125.32% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 0.60 0.38 0.28 0.29 0.31 0.22 0.57 0.71%
  YoY % 57.89% 35.71% -3.45% -6.45% 40.91% -61.40% -
  Horiz. % 105.26% 66.67% 49.12% 50.88% 54.39% 38.60% 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.
 


 

281  513  451  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.415-0.05 
 XDL 0.16-0.005 
 SAPNRG 0.255-0.015 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.355+0.095 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers