Highlights

[CAELY] QoQ Cumulative Quarter Result on 2015-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     203.74%    YoY -     55.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 27,735 118,135 89,565 52,289 25,696 94,496 67,381 -44.70%
  QoQ % -76.52% 31.90% 71.29% 103.49% -72.81% 40.24% -
  Horiz. % 41.16% 175.32% 132.92% 77.60% 38.14% 140.24% 100.00%
PBT 2,355 7,534 7,908 4,078 1,281 5,014 3,100 -16.76%
  QoQ % -68.74% -4.73% 93.92% 218.35% -74.45% 61.74% -
  Horiz. % 75.97% 243.03% 255.10% 131.55% 41.32% 161.74% 100.00%
Tax -649 -2,656 -2,158 -1,368 -397 -1,377 -762 -10.16%
  QoQ % 75.56% -23.08% -57.75% -244.58% 71.17% -80.71% -
  Horiz. % 85.17% 348.56% 283.20% 179.53% 52.10% 180.71% 100.00%
NP 1,706 4,878 5,750 2,710 884 3,637 2,338 -18.96%
  QoQ % -65.03% -15.17% 112.18% 206.56% -75.69% 55.56% -
  Horiz. % 72.97% 208.64% 245.94% 115.91% 37.81% 155.56% 100.00%
NP to SH 1,754 5,159 5,868 2,764 910 3,786 2,459 -20.18%
  QoQ % -66.00% -12.08% 112.30% 203.74% -75.96% 53.97% -
  Horiz. % 71.33% 209.80% 238.63% 112.40% 37.01% 153.97% 100.00%
Tax Rate 27.56 % 35.25 % 27.29 % 33.55 % 30.99 % 27.46 % 24.58 % 7.93%
  QoQ % -21.82% 29.17% -18.66% 8.26% 12.86% 11.72% -
  Horiz. % 112.12% 143.41% 111.03% 136.49% 126.08% 111.72% 100.00%
Total Cost 26,029 113,257 83,815 49,579 24,812 90,859 65,043 -45.73%
  QoQ % -77.02% 35.13% 69.05% 99.82% -72.69% 39.69% -
  Horiz. % 40.02% 174.13% 128.86% 76.22% 38.15% 139.69% 100.00%
Net Worth 84,799 82,399 83,999 79,200 77,600 76,799 75,199 8.35%
  QoQ % 2.91% -1.90% 6.06% 2.06% 1.04% 2.13% -
  Horiz. % 112.77% 109.57% 111.70% 105.32% 103.19% 102.13% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 7 - - - 7 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 0.16 % - % - % - % 0.21 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.19% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 84,799 82,399 83,999 79,200 77,600 76,799 75,199 8.35%
  QoQ % 2.91% -1.90% 6.06% 2.06% 1.04% 2.13% -
  Horiz. % 112.77% 109.57% 111.70% 105.32% 103.19% 102.13% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.15 % 4.13 % 6.42 % 5.18 % 3.44 % 3.85 % 3.47 % 46.50%
  QoQ % 48.91% -35.67% 23.94% 50.58% -10.65% 10.95% -
  Horiz. % 177.23% 119.02% 185.01% 149.28% 99.14% 110.95% 100.00%
ROE 2.07 % 6.26 % 6.99 % 3.49 % 1.17 % 4.93 % 3.27 % -26.30%
  QoQ % -66.93% -10.44% 100.29% 198.29% -76.27% 50.76% -
  Horiz. % 63.30% 191.44% 213.76% 106.73% 35.78% 150.76% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.67 147.67 111.96 65.36 32.12 118.12 84.23 -44.70%
  QoQ % -76.52% 31.90% 71.30% 103.49% -72.81% 40.24% -
  Horiz. % 41.16% 175.32% 132.92% 77.60% 38.13% 140.24% 100.00%
EPS 2.20 6.40 7.30 3.50 1.10 4.70 3.10 -20.45%
  QoQ % -65.62% -12.33% 108.57% 218.18% -76.60% 51.61% -
  Horiz. % 70.97% 206.45% 235.48% 112.90% 35.48% 151.61% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0600 1.0300 1.0500 0.9900 0.9700 0.9600 0.9400 8.35%
  QoQ % 2.91% -1.90% 6.06% 2.06% 1.04% 2.13% -
  Horiz. % 112.77% 109.57% 111.70% 105.32% 103.19% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,682
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.74 71.30 54.06 31.56 15.51 57.03 40.67 -44.70%
  QoQ % -76.52% 31.89% 71.29% 103.48% -72.80% 40.23% -
  Horiz. % 41.16% 175.31% 132.92% 77.60% 38.14% 140.23% 100.00%
EPS 1.06 3.11 3.54 1.67 0.55 2.29 1.48 -19.97%
  QoQ % -65.92% -12.15% 111.98% 203.64% -75.98% 54.73% -
  Horiz. % 71.62% 210.14% 239.19% 112.84% 37.16% 154.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5118 0.4973 0.5070 0.4780 0.4684 0.4635 0.4539 8.34%
  QoQ % 2.92% -1.91% 6.07% 2.05% 1.06% 2.11% -
  Horiz. % 112.76% 109.56% 111.70% 105.31% 103.19% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.5100 0.5200 0.5400 0.5100 0.5050 0.4750 0.4150 -
P/RPS 1.47 0.35 0.48 0.78 1.57 0.40 0.49 108.15%
  QoQ % 320.00% -27.08% -38.46% -50.32% 292.50% -18.37% -
  Horiz. % 300.00% 71.43% 97.96% 159.18% 320.41% 81.63% 100.00%
P/EPS 23.26 8.06 7.36 14.76 44.40 10.04 13.50 43.77%
  QoQ % 188.59% 9.51% -50.14% -66.76% 342.23% -25.63% -
  Horiz. % 172.30% 59.70% 54.52% 109.33% 328.89% 74.37% 100.00%
EY 4.30 12.40 13.58 6.77 2.25 9.96 7.41 -30.45%
  QoQ % -65.32% -8.69% 100.59% 200.89% -77.41% 34.41% -
  Horiz. % 58.03% 167.34% 183.27% 91.36% 30.36% 134.41% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.50 0.51 0.52 0.52 0.49 0.44 5.98%
  QoQ % -4.00% -1.96% -1.92% 0.00% 6.12% 11.36% -
  Horiz. % 109.09% 113.64% 115.91% 118.18% 118.18% 111.36% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 31/05/16 29/02/16 27/11/15 26/08/15 29/05/15 17/02/15 -
Price 0.5100 0.5450 0.5200 0.5600 0.4750 0.5100 0.4800 -
P/RPS 1.47 0.37 0.46 0.86 1.48 0.43 0.57 88.17%
  QoQ % 297.30% -19.57% -46.51% -41.89% 244.19% -24.56% -
  Horiz. % 257.89% 64.91% 80.70% 150.88% 259.65% 75.44% 100.00%
P/EPS 23.26 8.45 7.09 16.21 41.76 10.78 15.62 30.43%
  QoQ % 175.27% 19.18% -56.26% -61.18% 287.38% -30.99% -
  Horiz. % 148.91% 54.10% 45.39% 103.78% 267.35% 69.01% 100.00%
EY 4.30 11.83 14.11 6.17 2.39 9.28 6.40 -23.31%
  QoQ % -63.65% -16.16% 128.69% 158.16% -74.25% 45.00% -
  Horiz. % 67.19% 184.84% 220.47% 96.41% 37.34% 145.00% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.53 0.50 0.57 0.49 0.53 0.51 -3.96%
  QoQ % -9.43% 6.00% -12.28% 16.33% -7.55% 3.92% -
  Horiz. % 94.12% 103.92% 98.04% 111.76% 96.08% 103.92% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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