Highlights

[CAELY] QoQ Quarter Result on 2016-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     24.57%    YoY -     17.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 21,633 23,444 38,792 29,159 27,735 28,570 37,276 -30.45%
  QoQ % -7.72% -39.56% 33.04% 5.13% -2.92% -23.36% -
  Horiz. % 58.03% 62.89% 104.07% 78.22% 74.40% 76.64% 100.00%
PBT 633 1,310 645 2,871 2,355 -373 3,829 -69.91%
  QoQ % -51.68% 103.10% -77.53% 21.91% 731.37% -109.74% -
  Horiz. % 16.53% 34.21% 16.85% 74.98% 61.50% -9.74% 100.00%
Tax -227 -693 -16 -721 -649 -499 -788 -56.41%
  QoQ % 67.24% -4,231.25% 97.78% -11.09% -30.06% 36.68% -
  Horiz. % 28.81% 87.94% 2.03% 91.50% 82.36% 63.32% 100.00%
NP 406 617 629 2,150 1,706 -872 3,041 -73.91%
  QoQ % -34.20% -1.91% -70.74% 26.03% 295.64% -128.67% -
  Horiz. % 13.35% 20.29% 20.68% 70.70% 56.10% -28.67% 100.00%
NP to SH 421 790 787 2,185 1,754 -707 3,104 -73.63%
  QoQ % -46.71% 0.38% -63.98% 24.57% 348.09% -122.78% -
  Horiz. % 13.56% 25.45% 25.35% 70.39% 56.51% -22.78% 100.00%
Tax Rate 35.86 % 52.90 % 2.48 % 25.11 % 27.56 % - % 20.58 % 44.85%
  QoQ % -32.21% 2,033.06% -90.12% -8.89% 0.00% 0.00% -
  Horiz. % 174.25% 257.05% 12.05% 122.01% 133.92% 0.00% 100.00%
Total Cost 21,227 22,827 38,163 27,009 26,029 29,442 34,235 -27.31%
  QoQ % -7.01% -40.19% 41.30% 3.77% -11.59% -14.00% -
  Horiz. % 62.00% 66.68% 111.47% 78.89% 76.03% 86.00% 100.00%
Net Worth 87,200 87,200 86,400 86,400 84,799 82,399 83,999 2.53%
  QoQ % 0.00% 0.93% 0.00% 1.89% 2.91% -1.90% -
  Horiz. % 103.81% 103.81% 102.86% 102.86% 100.95% 98.10% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 80 - - - 7 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 100.00% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 87,200 87,200 86,400 86,400 84,799 82,399 83,999 2.53%
  QoQ % 0.00% 0.93% 0.00% 1.89% 2.91% -1.90% -
  Horiz. % 103.81% 103.81% 102.86% 102.86% 100.95% 98.10% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.88 % 2.63 % 1.62 % 7.37 % 6.15 % -3.05 % 8.16 % -62.45%
  QoQ % -28.52% 62.35% -78.02% 19.84% 301.64% -137.38% -
  Horiz. % 23.04% 32.23% 19.85% 90.32% 75.37% -37.38% 100.00%
ROE 0.48 % 0.91 % 0.91 % 2.53 % 2.07 % -0.86 % 3.70 % -74.41%
  QoQ % -47.25% 0.00% -64.03% 22.22% 340.70% -123.24% -
  Horiz. % 12.97% 24.59% 24.59% 68.38% 55.95% -23.24% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.04 29.31 48.49 36.45 34.67 35.71 46.60 -30.45%
  QoQ % -7.74% -39.55% 33.03% 5.13% -2.91% -23.37% -
  Horiz. % 58.03% 62.90% 104.06% 78.22% 74.40% 76.63% 100.00%
EPS 0.50 1.00 1.00 2.70 2.20 -0.90 3.90 -74.61%
  QoQ % -50.00% 0.00% -62.96% 22.73% 344.44% -123.08% -
  Horiz. % 12.82% 25.64% 25.64% 69.23% 56.41% -23.08% 100.00%
DPS 0.00 0.10 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% 1,000.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0900 1.0900 1.0800 1.0800 1.0600 1.0300 1.0500 2.53%
  QoQ % 0.00% 0.93% 0.00% 1.89% 2.91% -1.90% -
  Horiz. % 103.81% 103.81% 102.86% 102.86% 100.95% 98.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 257,439
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.40 9.11 15.07 11.33 10.77 11.10 14.48 -30.47%
  QoQ % -7.79% -39.55% 33.01% 5.20% -2.97% -23.34% -
  Horiz. % 58.01% 62.91% 104.07% 78.25% 74.38% 76.66% 100.00%
EPS 0.16 0.31 0.31 0.85 0.68 -0.27 1.21 -74.08%
  QoQ % -48.39% 0.00% -63.53% 25.00% 351.85% -122.31% -
  Horiz. % 13.22% 25.62% 25.62% 70.25% 56.20% -22.31% 100.00%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3387 0.3387 0.3356 0.3356 0.3294 0.3201 0.3263 2.52%
  QoQ % 0.00% 0.92% 0.00% 1.88% 2.91% -1.90% -
  Horiz. % 103.80% 103.80% 102.85% 102.85% 100.95% 98.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.4750 0.4950 0.4850 0.5000 0.5100 0.5200 0.5400 -
P/RPS 1.76 1.69 1.00 1.37 1.47 1.46 1.16 32.07%
  QoQ % 4.14% 69.00% -27.01% -6.80% 0.68% 25.86% -
  Horiz. % 151.72% 145.69% 86.21% 118.10% 126.72% 125.86% 100.00%
P/EPS 90.26 50.13 49.30 18.31 23.26 -58.84 13.92 248.12%
  QoQ % 80.05% 1.68% 169.25% -21.28% 139.53% -522.70% -
  Horiz. % 648.42% 360.13% 354.17% 131.54% 167.10% -422.70% 100.00%
EY 1.11 1.99 2.03 5.46 4.30 -1.70 7.19 -71.25%
  QoQ % -44.22% -1.97% -62.82% 26.98% 352.94% -123.64% -
  Horiz. % 15.44% 27.68% 28.23% 75.94% 59.81% -23.64% 100.00%
DY 0.00 0.20 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% 1,000.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.45 0.45 0.46 0.48 0.50 0.51 -9.38%
  QoQ % -2.22% 0.00% -2.17% -4.17% -4.00% -1.96% -
  Horiz. % 86.27% 88.24% 88.24% 90.20% 94.12% 98.04% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 27/02/17 24/11/16 26/08/16 31/05/16 29/02/16 -
Price 0.4550 0.4850 0.5200 0.4650 0.5100 0.5450 0.5200 -
P/RPS 1.68 1.66 1.07 1.28 1.47 1.53 1.12 31.07%
  QoQ % 1.20% 55.14% -16.41% -12.93% -3.92% 36.61% -
  Horiz. % 150.00% 148.21% 95.54% 114.29% 131.25% 136.61% 100.00%
P/EPS 86.46 49.11 52.86 17.03 23.26 -61.67 13.40 246.98%
  QoQ % 76.05% -7.09% 210.39% -26.78% 137.72% -560.22% -
  Horiz. % 645.22% 366.49% 394.48% 127.09% 173.58% -460.22% 100.00%
EY 1.16 2.04 1.89 5.87 4.30 -1.62 7.46 -71.12%
  QoQ % -43.14% 7.94% -67.80% 36.51% 365.43% -121.72% -
  Horiz. % 15.55% 27.35% 25.34% 78.69% 57.64% -21.72% 100.00%
DY 0.00 0.21 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% 1,050.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.44 0.48 0.43 0.48 0.53 0.50 -10.98%
  QoQ % -4.55% -8.33% 11.63% -10.42% -9.43% 6.00% -
  Horiz. % 84.00% 88.00% 96.00% 86.00% 96.00% 106.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS