Highlights

[CAELY] QoQ Quarter Result on 2016-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     348.09%    YoY -     92.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 23,444 38,792 29,159 27,735 28,570 37,276 26,593 -8.05%
  QoQ % -39.56% 33.04% 5.13% -2.92% -23.36% 40.17% -
  Horiz. % 88.16% 145.87% 109.65% 104.29% 107.43% 140.17% 100.00%
PBT 1,310 645 2,871 2,355 -373 3,829 2,797 -39.66%
  QoQ % 103.10% -77.53% 21.91% 731.37% -109.74% 36.90% -
  Horiz. % 46.84% 23.06% 102.65% 84.20% -13.34% 136.90% 100.00%
Tax -693 -16 -721 -649 -499 -788 -971 -20.12%
  QoQ % -4,231.25% 97.78% -11.09% -30.06% 36.68% 18.85% -
  Horiz. % 71.37% 1.65% 74.25% 66.84% 51.39% 81.15% 100.00%
NP 617 629 2,150 1,706 -872 3,041 1,826 -51.46%
  QoQ % -1.91% -70.74% 26.03% 295.64% -128.67% 66.54% -
  Horiz. % 33.79% 34.45% 117.74% 93.43% -47.75% 166.54% 100.00%
NP to SH 790 787 2,185 1,754 -707 3,104 1,854 -43.35%
  QoQ % 0.38% -63.98% 24.57% 348.09% -122.78% 67.42% -
  Horiz. % 42.61% 42.45% 117.85% 94.61% -38.13% 167.42% 100.00%
Tax Rate 52.90 % 2.48 % 25.11 % 27.56 % - % 20.58 % 34.72 % 32.38%
  QoQ % 2,033.06% -90.12% -8.89% 0.00% 0.00% -40.73% -
  Horiz. % 152.36% 7.14% 72.32% 79.38% 0.00% 59.27% 100.00%
Total Cost 22,827 38,163 27,009 26,029 29,442 34,235 24,767 -5.29%
  QoQ % -40.19% 41.30% 3.77% -11.59% -14.00% 38.23% -
  Horiz. % 92.17% 154.09% 109.05% 105.10% 118.88% 138.23% 100.00%
Net Worth 87,200 86,400 86,400 84,799 82,399 83,999 79,200 6.62%
  QoQ % 0.93% 0.00% 1.89% 2.91% -1.90% 6.06% -
  Horiz. % 110.10% 109.09% 109.09% 107.07% 104.04% 106.06% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 80 - - - 7 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.12% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 10.13 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 87,200 86,400 86,400 84,799 82,399 83,999 79,200 6.62%
  QoQ % 0.93% 0.00% 1.89% 2.91% -1.90% 6.06% -
  Horiz. % 110.10% 109.09% 109.09% 107.07% 104.04% 106.06% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.63 % 1.62 % 7.37 % 6.15 % -3.05 % 8.16 % 6.87 % -47.25%
  QoQ % 62.35% -78.02% 19.84% 301.64% -137.38% 18.78% -
  Horiz. % 38.28% 23.58% 107.28% 89.52% -44.40% 118.78% 100.00%
ROE 0.91 % 0.91 % 2.53 % 2.07 % -0.86 % 3.70 % 2.34 % -46.69%
  QoQ % 0.00% -64.03% 22.22% 340.70% -123.24% 58.12% -
  Horiz. % 38.89% 38.89% 108.12% 88.46% -36.75% 158.12% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.31 48.49 36.45 34.67 35.71 46.60 33.24 -8.04%
  QoQ % -39.55% 33.03% 5.13% -2.91% -23.37% 40.19% -
  Horiz. % 88.18% 145.88% 109.66% 104.30% 107.43% 140.19% 100.00%
EPS 1.00 1.00 2.70 2.20 -0.90 3.90 2.30 -42.58%
  QoQ % 0.00% -62.96% 22.73% 344.44% -123.08% 69.57% -
  Horiz. % 43.48% 43.48% 117.39% 95.65% -39.13% 169.57% 100.00%
DPS 0.10 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0900 1.0800 1.0800 1.0600 1.0300 1.0500 0.9900 6.62%
  QoQ % 0.93% 0.00% 1.89% 2.91% -1.90% 6.06% -
  Horiz. % 110.10% 109.09% 109.09% 107.07% 104.04% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 168,712
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.90 22.99 17.28 16.44 16.93 22.09 15.76 -8.02%
  QoQ % -39.54% 33.04% 5.11% -2.89% -23.36% 40.16% -
  Horiz. % 88.20% 145.88% 109.64% 104.31% 107.42% 140.16% 100.00%
EPS 0.47 0.47 1.30 1.04 -0.42 1.84 1.10 -43.24%
  QoQ % 0.00% -63.85% 25.00% 347.62% -122.83% 67.27% -
  Horiz. % 42.73% 42.73% 118.18% 94.55% -38.18% 167.27% 100.00%
DPS 0.05 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. % 100.00% - - - - - -
NAPS 0.5169 0.5121 0.5121 0.5026 0.4884 0.4979 0.4694 6.63%
  QoQ % 0.94% 0.00% 1.89% 2.91% -1.91% 6.07% -
  Horiz. % 110.12% 109.10% 109.10% 107.07% 104.05% 106.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.4950 0.4850 0.5000 0.5100 0.5200 0.5400 0.5100 -
P/RPS 1.69 1.00 1.37 1.47 1.46 1.16 1.53 6.85%
  QoQ % 69.00% -27.01% -6.80% 0.68% 25.86% -24.18% -
  Horiz. % 110.46% 65.36% 89.54% 96.08% 95.42% 75.82% 100.00%
P/EPS 50.13 49.30 18.31 23.26 -58.84 13.92 22.01 73.02%
  QoQ % 1.68% 169.25% -21.28% 139.53% -522.70% -36.76% -
  Horiz. % 227.76% 223.99% 83.19% 105.68% -267.33% 63.24% 100.00%
EY 1.99 2.03 5.46 4.30 -1.70 7.19 4.54 -42.27%
  QoQ % -1.97% -62.82% 26.98% 352.94% -123.64% 58.37% -
  Horiz. % 43.83% 44.71% 120.26% 94.71% -37.44% 158.37% 100.00%
DY 0.20 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.45 0.45 0.46 0.48 0.50 0.51 0.52 -9.18%
  QoQ % 0.00% -2.17% -4.17% -4.00% -1.96% -1.92% -
  Horiz. % 86.54% 86.54% 88.46% 92.31% 96.15% 98.08% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 24/11/16 26/08/16 31/05/16 29/02/16 27/11/15 -
Price 0.4850 0.5200 0.4650 0.5100 0.5450 0.5200 0.5600 -
P/RPS 1.66 1.07 1.28 1.47 1.53 1.12 1.68 -0.79%
  QoQ % 55.14% -16.41% -12.93% -3.92% 36.61% -33.33% -
  Horiz. % 98.81% 63.69% 76.19% 87.50% 91.07% 66.67% 100.00%
P/EPS 49.11 52.86 17.03 23.26 -61.67 13.40 24.16 60.40%
  QoQ % -7.09% 210.39% -26.78% 137.72% -560.22% -44.54% -
  Horiz. % 203.27% 218.79% 70.49% 96.27% -255.26% 55.46% 100.00%
EY 2.04 1.89 5.87 4.30 -1.62 7.46 4.14 -37.59%
  QoQ % 7.94% -67.80% 36.51% 365.43% -121.72% 80.19% -
  Horiz. % 49.28% 45.65% 141.79% 103.86% -39.13% 180.19% 100.00%
DY 0.21 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,050.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.48 0.43 0.48 0.53 0.50 0.57 -15.84%
  QoQ % -8.33% 11.63% -10.42% -9.43% 6.00% -12.28% -
  Horiz. % 77.19% 84.21% 75.44% 84.21% 92.98% 87.72% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

377  578  486  823 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.165+0.065 
 NETX 0.025+0.005 
 AT 0.145+0.025 
 TRIVE 0.025-0.005 
 VELESTO 0.175+0.03 
 LAMBO 0.07-0.005 
 VC 0.10+0.005 
 KNM 0.255+0.025 
 BORNOIL 0.08-0.005 
 MTOUCHE 0.125+0.015 

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