[CAELY] YoY Quarter Result on 2012-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 27,115 19,995 23,557 26,109 12,983 17,978 23,568 2.36% YoY % 35.61% -15.12% -9.77% 101.10% -27.78% -23.72% - Horiz. % 115.05% 84.84% 99.95% 110.78% 55.09% 76.28% 100.00%
PBT 1,914 -1,472 797 5,377 -5,307 1,106 768 16.43% YoY % 230.03% -284.69% -85.18% 201.32% -579.84% 44.01% - Horiz. % 249.22% -191.67% 103.78% 700.13% -691.02% 144.01% 100.00%
Tax -614 2,646 -185 -2,280 959 -469 -1,684 -15.47% YoY % -123.20% 1,530.27% 91.89% -337.75% 304.48% 72.15% - Horiz. % 36.46% -157.13% 10.99% 135.39% -56.95% 27.85% 100.00%
NP 1,300 1,174 612 3,097 -4,348 637 -916 - YoY % 10.73% 91.83% -80.24% 171.23% -782.57% 169.54% - Horiz. % -141.92% -128.17% -66.81% -338.10% 474.67% -69.54% 100.00%
NP to SH 1,327 986 652 3,097 -4,348 637 -913 - YoY % 34.58% 51.23% -78.95% 171.23% -782.57% 169.77% - Horiz. % -145.35% -108.00% -71.41% -339.21% 476.23% -69.77% 100.00%
Tax Rate 32.08 % - % 23.21 % 42.40 % - % 42.41 % 219.27 % -27.40% YoY % 0.00% 0.00% -45.26% 0.00% 0.00% -80.66% - Horiz. % 14.63% 0.00% 10.59% 19.34% 0.00% 19.34% 100.00%
Total Cost 25,815 18,821 22,945 23,012 17,331 17,341 24,484 0.89% YoY % 37.16% -17.97% -0.29% 32.78% -0.06% -29.17% - Horiz. % 105.44% 76.87% 93.71% 93.99% 70.79% 70.83% 100.00%
Net Worth 76,799 74,400 64,800 64,000 60,359 69,980 72,209 1.03% YoY % 3.23% 14.81% 1.25% 6.03% -13.75% -3.09% - Horiz. % 106.36% 103.03% 89.74% 88.63% 83.59% 96.91% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7 7 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
Div Payout % 0.60 % 0.81 % - % - % - % - % - % - YoY % -25.93% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 74.07% 100.00% - - - - -
Equity 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 76,799 74,400 64,800 64,000 60,359 69,980 72,209 1.03% YoY % 3.23% 14.81% 1.25% 6.03% -13.75% -3.09% - Horiz. % 106.36% 103.03% 89.74% 88.63% 83.59% 96.91% 100.00%
NOSH 80,000 80,000 80,000 80,000 79,420 78,629 82,999 -0.61% YoY % 0.00% 0.00% 0.00% 0.73% 1.01% -5.27% - Horiz. % 96.39% 96.39% 96.39% 96.39% 95.69% 94.73% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.79 % 5.87 % 2.60 % 11.86 % -33.49 % 3.54 % -3.89 % - YoY % -18.40% 125.77% -78.08% 135.41% -1,046.05% 191.00% - Horiz. % -123.14% -150.90% -66.84% -304.88% 860.93% -91.00% 100.00%
ROE 1.73 % 1.33 % 1.01 % 4.84 % -7.20 % 0.91 % -1.26 % - YoY % 30.08% 31.68% -79.13% 167.22% -891.21% 172.22% - Horiz. % -137.30% -105.56% -80.16% -384.13% 571.43% -72.22% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 33.89 24.99 29.45 32.64 16.35 22.86 28.40 2.99% YoY % 35.61% -15.14% -9.77% 99.63% -28.48% -19.51% - Horiz. % 119.33% 87.99% 103.70% 114.93% 57.57% 80.49% 100.00%
EPS 1.70 1.20 0.80 3.90 -5.40 0.80 -1.10 - YoY % 41.67% 50.00% -79.49% 172.22% -775.00% 172.73% - Horiz. % -154.55% -109.09% -72.73% -354.55% 490.91% -72.73% 100.00%
DPS 0.01 0.01 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% 100.00% - - - - -
NAPS 0.9600 0.9300 0.8100 0.8000 0.7600 0.8900 0.8700 1.65% YoY % 3.23% 14.81% 1.25% 5.26% -14.61% 2.30% - Horiz. % 110.34% 106.90% 93.10% 91.95% 87.36% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.52 12.18 14.35 15.91 7.91 10.95 14.36 2.36% YoY % 35.63% -15.12% -9.81% 101.14% -27.76% -23.75% - Horiz. % 115.04% 84.82% 99.93% 110.79% 55.08% 76.25% 100.00%
EPS 0.81 0.60 0.40 1.89 -2.65 0.39 -0.56 - YoY % 35.00% 50.00% -78.84% 171.32% -779.49% 169.64% - Horiz. % -144.64% -107.14% -71.43% -337.50% 473.21% -69.64% 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 0.4679 0.4533 0.3948 0.3899 0.3677 0.4263 0.4399 1.03% YoY % 3.22% 14.82% 1.26% 6.04% -13.75% -3.09% - Horiz. % 106.37% 103.05% 89.75% 88.63% 83.59% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.4750 0.5250 0.3000 0.2400 0.2500 0.3100 0.1700 -
P/RPS 1.40 2.10 1.02 0.74 1.53 1.36 0.60 15.16% YoY % -33.33% 105.88% 37.84% -51.63% 12.50% 126.67% - Horiz. % 233.33% 350.00% 170.00% 123.33% 255.00% 226.67% 100.00%
P/EPS 28.64 42.60 36.81 6.20 -4.57 38.27 -15.45 - YoY % -32.77% 15.73% 493.71% 235.67% -111.94% 347.70% - Horiz. % -185.37% -275.73% -238.25% -40.13% 29.58% -247.70% 100.00%
EY 3.49 2.35 2.72 16.13 -21.90 2.61 -6.47 - YoY % 48.51% -13.60% -83.14% 173.65% -939.08% 140.34% - Horiz. % -53.94% -36.32% -42.04% -249.30% 338.49% -40.34% 100.00%
DY 0.02 0.02 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% 100.00% - - - - -
P/NAPS 0.49 0.56 0.37 0.30 0.33 0.35 0.20 16.10% YoY % -12.50% 51.35% 23.33% -9.09% -5.71% 75.00% - Horiz. % 245.00% 280.00% 185.00% 150.00% 165.00% 175.00% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 28/05/09 -
Price 0.5100 0.5600 0.3050 0.2200 0.2200 0.2800 0.1900 -
P/RPS 1.50 2.24 1.04 0.67 1.35 1.22 0.67 14.37% YoY % -33.04% 115.38% 55.22% -50.37% 10.66% 82.09% - Horiz. % 223.88% 334.33% 155.22% 100.00% 201.49% 182.09% 100.00%
P/EPS 30.75 45.44 37.42 5.68 -4.02 34.56 -17.27 - YoY % -32.33% 21.43% 558.80% 241.29% -111.63% 300.12% - Horiz. % -178.05% -263.12% -216.68% -32.89% 23.28% -200.12% 100.00%
EY 3.25 2.20 2.67 17.60 -24.88 2.89 -5.79 - YoY % 47.73% -17.60% -84.83% 170.74% -960.90% 149.91% - Horiz. % -56.13% -38.00% -46.11% -303.97% 429.71% -49.91% 100.00%
DY 0.02 0.02 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% 100.00% - - - - -
P/NAPS 0.53 0.60 0.38 0.28 0.29 0.31 0.22 15.77% YoY % -11.67% 57.89% 35.71% -3.45% -6.45% 40.91% - Horiz. % 240.91% 272.73% 172.73% 127.27% 131.82% 140.91% 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.
Comment
CALY-SFS 31032012.pdf 
