Highlights

[CAELY] YoY Quarter Result on 2013-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     83.15%    YoY -     -78.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 28,570 27,115 19,995 23,557 26,109 12,983 17,978 8.02%
  YoY % 5.37% 35.61% -15.12% -9.77% 101.10% -27.78% -
  Horiz. % 158.92% 150.82% 111.22% 131.03% 145.23% 72.22% 100.00%
PBT -373 1,914 -1,472 797 5,377 -5,307 1,106 -
  YoY % -119.49% 230.03% -284.69% -85.18% 201.32% -579.84% -
  Horiz. % -33.73% 173.06% -133.09% 72.06% 486.17% -479.84% 100.00%
Tax -499 -614 2,646 -185 -2,280 959 -469 1.04%
  YoY % 18.73% -123.20% 1,530.27% 91.89% -337.75% 304.48% -
  Horiz. % 106.40% 130.92% -564.18% 39.45% 486.14% -204.48% 100.00%
NP -872 1,300 1,174 612 3,097 -4,348 637 -
  YoY % -167.08% 10.73% 91.83% -80.24% 171.23% -782.57% -
  Horiz. % -136.89% 204.08% 184.30% 96.08% 486.19% -682.57% 100.00%
NP to SH -707 1,327 986 652 3,097 -4,348 637 -
  YoY % -153.28% 34.58% 51.23% -78.95% 171.23% -782.57% -
  Horiz. % -110.99% 208.32% 154.79% 102.35% 486.19% -682.57% 100.00%
Tax Rate - % 32.08 % - % 23.21 % 42.40 % - % 42.41 % -
  YoY % 0.00% 0.00% 0.00% -45.26% 0.00% 0.00% -
  Horiz. % 0.00% 75.64% 0.00% 54.73% 99.98% 0.00% 100.00%
Total Cost 29,442 25,815 18,821 22,945 23,012 17,331 17,341 9.21%
  YoY % 14.05% 37.16% -17.97% -0.29% 32.78% -0.06% -
  Horiz. % 169.78% 148.87% 108.53% 132.32% 132.70% 99.94% 100.00%
Net Worth 82,399 76,799 74,400 64,800 64,000 60,359 69,980 2.76%
  YoY % 7.29% 3.23% 14.81% 1.25% 6.03% -13.75% -
  Horiz. % 117.75% 109.75% 106.32% 92.60% 91.45% 86.25% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7 7 7 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % - % 0.60 % 0.81 % - % - % - % - % -
  YoY % 0.00% -25.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.07% 100.00% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 82,399 76,799 74,400 64,800 64,000 60,359 69,980 2.76%
  YoY % 7.29% 3.23% 14.81% 1.25% 6.03% -13.75% -
  Horiz. % 117.75% 109.75% 106.32% 92.60% 91.45% 86.25% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,420 78,629 0.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.73% 1.01% -
  Horiz. % 101.74% 101.74% 101.74% 101.74% 101.74% 101.01% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -3.05 % 4.79 % 5.87 % 2.60 % 11.86 % -33.49 % 3.54 % -
  YoY % -163.67% -18.40% 125.77% -78.08% 135.41% -1,046.05% -
  Horiz. % -86.16% 135.31% 165.82% 73.45% 335.03% -946.05% 100.00%
ROE -0.86 % 1.73 % 1.33 % 1.01 % 4.84 % -7.20 % 0.91 % -
  YoY % -149.71% 30.08% 31.68% -79.13% 167.22% -891.21% -
  Horiz. % -94.51% 190.11% 146.15% 110.99% 531.87% -791.21% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.71 33.89 24.99 29.45 32.64 16.35 22.86 7.71%
  YoY % 5.37% 35.61% -15.14% -9.77% 99.63% -28.48% -
  Horiz. % 156.21% 148.25% 109.32% 128.83% 142.78% 71.52% 100.00%
EPS -0.90 1.70 1.20 0.80 3.90 -5.40 0.80 -
  YoY % -152.94% 41.67% 50.00% -79.49% 172.22% -775.00% -
  Horiz. % -112.50% 212.50% 150.00% 100.00% 487.50% -675.00% 100.00%
DPS 0.01 0.01 0.01 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% 100.00% - - - -
NAPS 1.0300 0.9600 0.9300 0.8100 0.8000 0.7600 0.8900 2.46%
  YoY % 7.29% 3.23% 14.81% 1.25% 5.26% -14.61% -
  Horiz. % 115.73% 107.87% 104.49% 91.01% 89.89% 85.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.39 16.50 12.17 14.34 15.89 7.90 10.94 8.02%
  YoY % 5.39% 35.58% -15.13% -9.75% 101.14% -27.79% -
  Horiz. % 158.96% 150.82% 111.24% 131.08% 145.25% 72.21% 100.00%
EPS -0.43 0.81 0.60 0.40 1.88 -2.65 0.39 -
  YoY % -153.09% 35.00% 50.00% -78.72% 170.94% -779.49% -
  Horiz. % -110.26% 207.69% 153.85% 102.56% 482.05% -679.49% 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 0.5014 0.4674 0.4528 0.3943 0.3895 0.3673 0.4259 2.75%
  YoY % 7.27% 3.22% 14.84% 1.23% 6.04% -13.76% -
  Horiz. % 117.73% 109.74% 106.32% 92.58% 91.45% 86.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.5200 0.4750 0.5250 0.3000 0.2400 0.2500 0.3100 -
P/RPS 1.46 1.40 2.10 1.02 0.74 1.53 1.36 1.19%
  YoY % 4.29% -33.33% 105.88% 37.84% -51.63% 12.50% -
  Horiz. % 107.35% 102.94% 154.41% 75.00% 54.41% 112.50% 100.00%
P/EPS -58.84 28.64 42.60 36.81 6.20 -4.57 38.27 -
  YoY % -305.45% -32.77% 15.73% 493.71% 235.67% -111.94% -
  Horiz. % -153.75% 74.84% 111.31% 96.19% 16.20% -11.94% 100.00%
EY -1.70 3.49 2.35 2.72 16.13 -21.90 2.61 -
  YoY % -148.71% 48.51% -13.60% -83.14% 173.65% -939.08% -
  Horiz. % -65.13% 133.72% 90.04% 104.21% 618.01% -839.08% 100.00%
DY 0.02 0.02 0.02 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% 100.00% - - - -
P/NAPS 0.50 0.49 0.56 0.37 0.30 0.33 0.35 6.12%
  YoY % 2.04% -12.50% 51.35% 23.33% -9.09% -5.71% -
  Horiz. % 142.86% 140.00% 160.00% 105.71% 85.71% 94.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 -
Price 0.5450 0.5100 0.5600 0.3050 0.2200 0.2200 0.2800 -
P/RPS 1.53 1.50 2.24 1.04 0.67 1.35 1.22 3.84%
  YoY % 2.00% -33.04% 115.38% 55.22% -50.37% 10.66% -
  Horiz. % 125.41% 122.95% 183.61% 85.25% 54.92% 110.66% 100.00%
P/EPS -61.67 30.75 45.44 37.42 5.68 -4.02 34.56 -
  YoY % -300.55% -32.33% 21.43% 558.80% 241.29% -111.63% -
  Horiz. % -178.44% 88.98% 131.48% 108.28% 16.44% -11.63% 100.00%
EY -1.62 3.25 2.20 2.67 17.60 -24.88 2.89 -
  YoY % -149.85% 47.73% -17.60% -84.83% 170.74% -960.90% -
  Horiz. % -56.06% 112.46% 76.12% 92.39% 609.00% -860.90% 100.00%
DY 0.02 0.02 0.02 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% 100.00% - - - -
P/NAPS 0.53 0.53 0.60 0.38 0.28 0.29 0.31 9.34%
  YoY % 0.00% -11.67% 57.89% 35.71% -3.45% -6.45% -
  Horiz. % 170.97% 170.97% 193.55% 122.58% 90.32% 93.55% 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.
 


 

226  256  481  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.295+0.02 
 XDL-WD 0.0150.00 
 SUPERMX 1.62+0.10 
 XDL 0.165+0.005 
 COMCORP 0.225+0.135 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers