Highlights

[CAELY] YoY TTM 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 -     -14.51%    YoY -     -151.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Revenue 68,693 57,653 88,119 86,103 88,534 109,465 101,392 -5.23%
  YoY % 19.15% -34.57% 2.34% -2.75% -19.12% 7.96% -
  Horiz. % 67.75% 56.86% 86.91% 84.92% 87.32% 107.96% 100.00%
PBT 3,365 -11,615 5,788 1,718 -3,430 3,221 8,942 -12.61%
  YoY % 128.97% -300.67% 236.90% 150.09% -206.49% -63.98% -
  Horiz. % 37.63% -129.89% 64.73% 19.21% -38.36% 36.02% 100.00%
Tax -2,200 1,357 -2,080 -4,514 933 48 -1,917 1.92%
  YoY % -262.12% 165.24% 53.92% -583.82% 1,843.75% 102.50% -
  Horiz. % 114.76% -70.79% 108.50% 235.47% -48.67% -2.50% 100.00%
NP 1,165 -10,258 3,708 -2,796 -2,497 3,269 7,025 -21.95%
  YoY % 111.36% -376.65% 232.62% -11.97% -176.38% -53.47% -
  Horiz. % 16.58% -146.02% 52.78% -39.80% -35.54% 46.53% 100.00%
NP to SH 1,165 -10,258 3,708 -2,793 -2,497 3,269 7,025 -21.95%
  YoY % 111.36% -376.65% 232.76% -11.85% -176.38% -53.47% -
  Horiz. % 16.58% -146.02% 52.78% -39.76% -35.54% 46.53% 100.00%
Tax Rate 65.38 % - % 35.94 % 262.75 % - % -1.49 % 21.44 % 16.62%
  YoY % 0.00% 0.00% -86.32% 0.00% 0.00% -106.95% -
  Horiz. % 304.94% 0.00% 167.63% 1,225.51% 0.00% -6.95% 100.00%
Total Cost 67,528 67,911 84,411 88,899 91,031 106,196 94,367 -4.51%
  YoY % -0.56% -19.55% -5.05% -2.34% -14.28% 12.54% -
  Horiz. % 71.56% 71.96% 89.45% 94.21% 96.46% 112.54% 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 0 0 0 0 0 0 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 % - % - % - % - % - % - % 34.36 % -
  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 1.70 % -17.79 % 4.21 % -3.25 % -2.82 % 2.99 % 6.93 % -17.62%
  YoY % 109.56% -522.57% 229.54% -15.25% -194.31% -56.85% -
  Horiz. % 24.53% -256.71% 60.75% -46.90% -40.69% 43.15% 100.00%
ROE 1.82 % -16.99 % 5.30 % -3.87 % -3.45 % 4.21 % 9.39 % -20.25%
  YoY % 110.71% -420.57% 236.95% -12.17% -181.95% -55.17% -
  Horiz. % 19.38% -180.94% 56.44% -41.21% -36.74% 44.83% 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 85.87 72.59 112.07 103.74 111.19 133.79 126.01 -5.15%
  YoY % 18.29% -35.23% 8.03% -6.70% -16.89% 6.17% -
  Horiz. % 68.15% 57.61% 88.94% 82.33% 88.24% 106.17% 100.00%
EPS 1.46 -12.92 4.72 -3.37 -3.14 4.00 8.73 -21.85%
  YoY % 111.30% -373.73% 240.06% -7.32% -178.50% -54.18% -
  Horiz. % 16.72% -148.00% 54.07% -38.60% -35.97% 45.82% 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 - 166,443
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
RPS 41.27 34.64 52.94 51.73 53.19 65.77 60.92 -5.23%
  YoY % 19.14% -34.57% 2.34% -2.74% -19.13% 7.96% -
  Horiz. % 67.74% 56.86% 86.90% 84.91% 87.31% 107.96% 100.00%
EPS 0.70 -6.16 2.23 -1.68 -1.50 1.96 4.22 -21.94%
  YoY % 111.36% -376.23% 232.74% -12.00% -176.53% -53.55% -
  Horiz. % 16.59% -145.97% 52.84% -39.81% -35.55% 46.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
  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 0.3845 0.3626 0.4204 0.4338 0.4353 0.4670 0.4496 -2.13%
  YoY % 6.04% -13.75% -3.09% -0.34% -6.79% 3.87% -
  Horiz. % 85.52% 80.65% 93.51% 96.49% 96.82% 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 0.28 0.34 0.28 0.16 0.40 0.34 0.88 -14.61%
  YoY % -17.65% 21.43% 75.00% -60.00% 17.65% -61.36% -
  Horiz. % 31.82% 38.64% 31.82% 18.18% 45.45% 38.64% 100.00%
P/EPS 16.48 -1.94 6.57 -5.05 -14.03 11.26 12.71 3.65%
  YoY % 949.48% -129.53% 230.10% 64.01% -224.60% -11.41% -
  Horiz. % 129.66% -15.26% 51.69% -39.73% -110.39% 88.59% 100.00%
EY 6.07 -51.66 15.21 -19.79 -7.13 8.88 7.87 -3.52%
  YoY % 111.75% -439.65% 176.86% -177.56% -180.29% 12.83% -
  Horiz. % 77.13% -656.42% 193.27% -251.46% -90.60% 112.83% 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 0.26 0.30 0.25 0.18 0.47 0.36 0.83 -14.79%
  YoY % -13.33% 20.00% 38.89% -61.70% 30.56% -56.63% -
  Horiz. % 31.33% 36.14% 30.12% 21.69% 56.63% 43.37% 100.00%
P/EPS 15.11 -1.70 5.94 -5.65 -16.58 12.01 11.91 3.34%
  YoY % 988.82% -128.62% 205.13% 65.92% -238.05% 0.84% -
  Horiz. % 126.87% -14.27% 49.87% -47.44% -139.21% 100.84% 100.00%
EY 6.62 -58.71 16.84 -17.71 -6.03 8.32 8.40 -3.23%
  YoY % 111.28% -448.63% 195.09% -193.70% -172.48% -0.95% -
  Horiz. % 78.81% -698.93% 200.48% -210.83% -71.79% 99.05% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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