Highlights

[CAELY] QoQ Cumulative Quarter Result on 2015-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     53.97%    YoY -     -46.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 89,565 52,289 25,696 94,496 67,381 40,460 18,243 188.03%
  QoQ % 71.29% 103.49% -72.81% 40.24% 66.54% 121.78% -
  Horiz. % 490.96% 286.62% 140.85% 517.98% 369.35% 221.78% 100.00%
PBT 7,908 4,078 1,281 5,014 3,100 2,100 2,168 136.40%
  QoQ % 93.92% 218.35% -74.45% 61.74% 47.62% -3.14% -
  Horiz. % 364.76% 188.10% 59.09% 231.27% 142.99% 96.86% 100.00%
Tax -2,158 -1,368 -397 -1,377 -762 -392 -532 153.70%
  QoQ % -57.75% -244.58% 71.17% -80.71% -94.39% 26.32% -
  Horiz. % 405.64% 257.14% 74.62% 258.83% 143.23% 73.68% 100.00%
NP 5,750 2,710 884 3,637 2,338 1,708 1,636 130.64%
  QoQ % 112.18% 206.56% -75.69% 55.56% 36.89% 4.40% -
  Horiz. % 351.47% 165.65% 54.03% 222.31% 142.91% 104.40% 100.00%
NP to SH 5,868 2,764 910 3,786 2,459 1,772 1,656 131.89%
  QoQ % 112.30% 203.74% -75.96% 53.97% 38.77% 7.00% -
  Horiz. % 354.35% 166.91% 54.95% 228.62% 148.49% 107.00% 100.00%
Tax Rate 27.29 % 33.55 % 30.99 % 27.46 % 24.58 % 18.67 % 24.54 % 7.32%
  QoQ % -18.66% 8.26% 12.86% 11.72% 31.66% -23.92% -
  Horiz. % 111.21% 136.72% 126.28% 111.90% 100.16% 76.08% 100.00%
Total Cost 83,815 49,579 24,812 90,859 65,043 38,752 16,607 193.36%
  QoQ % 69.05% 99.82% -72.69% 39.69% 67.84% 133.35% -
  Horiz. % 504.70% 298.54% 149.41% 547.11% 391.66% 233.35% 100.00%
Net Worth 83,999 79,200 77,600 76,799 75,199 80,161 75,999 6.88%
  QoQ % 6.06% 2.06% 1.04% 2.13% -6.19% 5.48% -
  Horiz. % 110.53% 104.21% 102.11% 101.05% 98.95% 105.48% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 7 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.21 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 83,999 79,200 77,600 76,799 75,199 80,161 75,999 6.88%
  QoQ % 6.06% 2.06% 1.04% 2.13% -6.19% 5.48% -
  Horiz. % 110.53% 104.21% 102.11% 101.05% 98.95% 105.48% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 84,380 80,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -5.19% 5.48% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 105.48% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.42 % 5.18 % 3.44 % 3.85 % 3.47 % 4.22 % 8.97 % -19.94%
  QoQ % 23.94% 50.58% -10.65% 10.95% -17.77% -52.95% -
  Horiz. % 71.57% 57.75% 38.35% 42.92% 38.68% 47.05% 100.00%
ROE 6.99 % 3.49 % 1.17 % 4.93 % 3.27 % 2.21 % 2.18 % 116.98%
  QoQ % 100.29% 198.29% -76.27% 50.76% 47.96% 1.38% -
  Horiz. % 320.64% 160.09% 53.67% 226.15% 150.00% 101.38% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.96 65.36 32.12 118.12 84.23 47.95 22.80 188.07%
  QoQ % 71.30% 103.49% -72.81% 40.24% 75.66% 110.31% -
  Horiz. % 491.05% 286.67% 140.88% 518.07% 369.43% 210.31% 100.00%
EPS 7.30 3.50 1.10 4.70 3.10 2.10 2.00 136.50%
  QoQ % 108.57% 218.18% -76.60% 51.61% 47.62% 5.00% -
  Horiz. % 365.00% 175.00% 55.00% 235.00% 155.00% 105.00% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0500 0.9900 0.9700 0.9600 0.9400 0.9500 0.9500 6.88%
  QoQ % 6.06% 2.06% 1.04% 2.13% -1.05% 0.00% -
  Horiz. % 110.53% 104.21% 102.11% 101.05% 98.95% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,443
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.81 31.42 15.44 56.77 40.48 24.31 10.96 188.03%
  QoQ % 71.26% 103.50% -72.80% 40.24% 66.52% 121.81% -
  Horiz. % 490.97% 286.68% 140.88% 517.97% 369.34% 221.81% 100.00%
EPS 3.53 1.66 0.55 2.27 1.48 1.06 0.99 132.86%
  QoQ % 112.65% 201.82% -75.77% 53.38% 39.62% 7.07% -
  Horiz. % 356.57% 167.68% 55.56% 229.29% 149.49% 107.07% 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 0.5047 0.4758 0.4662 0.4614 0.4518 0.4816 0.4566 6.89%
  QoQ % 6.07% 2.06% 1.04% 2.12% -6.19% 5.48% -
  Horiz. % 110.53% 104.20% 102.10% 101.05% 98.95% 105.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.5400 0.5100 0.5050 0.4750 0.4150 0.5150 0.5150 -
P/RPS 0.48 0.78 1.57 0.40 0.49 1.07 2.26 -64.30%
  QoQ % -38.46% -50.32% 292.50% -18.37% -54.21% -52.65% -
  Horiz. % 21.24% 34.51% 69.47% 17.70% 21.68% 47.35% 100.00%
P/EPS 7.36 14.76 44.40 10.04 13.50 24.52 24.88 -55.50%
  QoQ % -50.14% -66.76% 342.23% -25.63% -44.94% -1.45% -
  Horiz. % 29.58% 59.32% 178.46% 40.35% 54.26% 98.55% 100.00%
EY 13.58 6.77 2.25 9.96 7.41 4.08 4.02 124.64%
  QoQ % 100.59% 200.89% -77.41% 34.41% 81.62% 1.49% -
  Horiz. % 337.81% 168.41% 55.97% 247.76% 184.33% 101.49% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.52 0.52 0.49 0.44 0.54 0.54 -3.73%
  QoQ % -1.92% 0.00% 6.12% 11.36% -18.52% 0.00% -
  Horiz. % 94.44% 96.30% 96.30% 90.74% 81.48% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 29/05/15 17/02/15 27/11/14 28/08/14 -
Price 0.5200 0.5600 0.4750 0.5100 0.4800 0.4350 0.5650 -
P/RPS 0.46 0.86 1.48 0.43 0.57 0.91 2.48 -67.38%
  QoQ % -46.51% -41.89% 244.19% -24.56% -37.36% -63.31% -
  Horiz. % 18.55% 34.68% 59.68% 17.34% 22.98% 36.69% 100.00%
P/EPS 7.09 16.21 41.76 10.78 15.62 20.71 27.29 -59.18%
  QoQ % -56.26% -61.18% 287.38% -30.99% -24.58% -24.11% -
  Horiz. % 25.98% 59.40% 153.02% 39.50% 57.24% 75.89% 100.00%
EY 14.11 6.17 2.39 9.28 6.40 4.83 3.66 145.26%
  QoQ % 128.69% 158.16% -74.25% 45.00% 32.51% 31.97% -
  Horiz. % 385.52% 168.58% 65.30% 253.55% 174.86% 131.97% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.50 0.57 0.49 0.53 0.51 0.46 0.59 -10.42%
  QoQ % -12.28% 16.33% -7.55% 3.92% 10.87% -22.03% -
  Horiz. % 84.75% 96.61% 83.05% 89.83% 86.44% 77.97% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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