Highlights

[CAELY] QoQ Quarter Result on 2017-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -155.58%    YoY -     -110.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 19,830 28,947 25,979 21,243 21,633 23,444 38,792 -36.15%
  QoQ % -31.50% 11.42% 22.29% -1.80% -7.72% -39.56% -
  Horiz. % 51.12% 74.62% 66.97% 54.76% 55.77% 60.44% 100.00%
PBT 350 161 1,625 -136 633 1,310 645 -33.55%
  QoQ % 117.39% -90.09% 1,294.85% -121.48% -51.68% 103.10% -
  Horiz. % 54.26% 24.96% 251.94% -21.09% 98.14% 203.10% 100.00%
Tax -260 -23 -536 -101 -227 -693 -16 544.84%
  QoQ % -1,030.43% 95.71% -430.69% 55.51% 67.24% -4,231.25% -
  Horiz. % 1,625.00% 143.75% 3,350.00% 631.25% 1,418.75% 4,331.25% 100.00%
NP 90 138 1,089 -237 406 617 629 -72.74%
  QoQ % -34.78% -87.33% 559.49% -158.37% -34.20% -1.91% -
  Horiz. % 14.31% 21.94% 173.13% -37.68% 64.55% 98.09% 100.00%
NP to SH 109 151 1,122 -234 421 790 787 -73.33%
  QoQ % -27.81% -86.54% 579.49% -155.58% -46.71% 0.38% -
  Horiz. % 13.85% 19.19% 142.57% -29.73% 53.49% 100.38% 100.00%
Tax Rate 74.29 % 14.29 % 32.98 % - % 35.86 % 52.90 % 2.48 % 870.56%
  QoQ % 419.87% -56.67% 0.00% 0.00% -32.21% 2,033.06% -
  Horiz. % 2,995.56% 576.21% 1,329.84% 0.00% 1,445.97% 2,133.06% 100.00%
Total Cost 19,740 28,809 24,890 21,480 21,227 22,827 38,163 -35.64%
  QoQ % -31.48% 15.75% 15.88% 1.19% -7.01% -40.19% -
  Horiz. % 51.73% 75.49% 65.22% 56.28% 55.62% 59.81% 100.00%
Net Worth 87,200 88,000 87,200 87,200 87,200 87,200 86,400 0.62%
  QoQ % -0.91% 0.92% 0.00% 0.00% 0.00% 0.93% -
  Horiz. % 100.93% 101.85% 100.93% 100.93% 100.93% 100.93% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 800 80 - - - 80 - -
  QoQ % 900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 733.95 % 52.98 % - % - % - % 10.13 % - % -
  QoQ % 1,285.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,245.31% 523.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 87,200 88,000 87,200 87,200 87,200 87,200 86,400 0.62%
  QoQ % -0.91% 0.92% 0.00% 0.00% 0.00% 0.93% -
  Horiz. % 100.93% 101.85% 100.93% 100.93% 100.93% 100.93% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
  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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.45 % 0.48 % 4.19 % -1.12 % 1.88 % 2.63 % 1.62 % -57.53%
  QoQ % -6.25% -88.54% 474.11% -159.57% -28.52% 62.35% -
  Horiz. % 27.78% 29.63% 258.64% -69.14% 116.05% 162.35% 100.00%
ROE 0.12 % 0.17 % 1.29 % -0.27 % 0.48 % 0.91 % 0.91 % -74.19%
  QoQ % -29.41% -86.82% 577.78% -156.25% -47.25% 0.00% -
  Horiz. % 13.19% 18.68% 141.76% -29.67% 52.75% 100.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.79 36.18 32.47 26.55 27.04 29.31 48.49 -36.14%
  QoQ % -31.48% 11.43% 22.30% -1.81% -7.74% -39.55% -
  Horiz. % 51.12% 74.61% 66.96% 54.75% 55.76% 60.45% 100.00%
EPS 0.13 0.20 1.40 -0.30 0.50 1.00 1.00 -74.43%
  QoQ % -35.00% -85.71% 566.67% -160.00% -50.00% 0.00% -
  Horiz. % 13.00% 20.00% 140.00% -30.00% 50.00% 100.00% 100.00%
DPS 1.00 0.10 0.00 0.00 0.00 0.10 0.00 -
  QoQ % 900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0900 1.1000 1.0900 1.0900 1.0900 1.0900 1.0800 0.62%
  QoQ % -0.91% 0.92% 0.00% 0.00% 0.00% 0.93% -
  Horiz. % 100.93% 101.85% 100.93% 100.93% 100.93% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.08 17.64 15.83 12.94 13.18 14.28 23.63 -36.14%
  QoQ % -31.52% 11.43% 22.33% -1.82% -7.70% -39.57% -
  Horiz. % 51.12% 74.65% 66.99% 54.76% 55.78% 60.43% 100.00%
EPS 0.07 0.09 0.68 -0.14 0.26 0.48 0.48 -72.39%
  QoQ % -22.22% -86.76% 585.71% -153.85% -45.83% 0.00% -
  Horiz. % 14.58% 18.75% 141.67% -29.17% 54.17% 100.00% 100.00%
DPS 0.49 0.05 0.00 0.00 0.00 0.05 0.00 -
  QoQ % 880.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 980.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5313 0.5361 0.5313 0.5313 0.5313 0.5313 0.5264 0.62%
  QoQ % -0.90% 0.90% 0.00% 0.00% 0.00% 0.93% -
  Horiz. % 100.93% 101.84% 100.93% 100.93% 100.93% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8050 0.9400 0.8300 0.4250 0.4750 0.4950 0.4850 -
P/RPS 3.25 2.60 2.56 1.60 1.76 1.69 1.00 119.88%
  QoQ % 25.00% 1.56% 60.00% -9.09% 4.14% 69.00% -
  Horiz. % 325.00% 260.00% 256.00% 160.00% 176.00% 169.00% 100.00%
P/EPS 590.83 498.01 59.18 -145.30 90.26 50.13 49.30 426.08%
  QoQ % 18.64% 741.52% 140.73% -260.98% 80.05% 1.68% -
  Horiz. % 1,198.44% 1,010.16% 120.04% -294.73% 183.08% 101.68% 100.00%
EY 0.17 0.20 1.69 -0.69 1.11 1.99 2.03 -80.95%
  QoQ % -15.00% -88.17% 344.93% -162.16% -44.22% -1.97% -
  Horiz. % 8.37% 9.85% 83.25% -33.99% 54.68% 98.03% 100.00%
DY 1.24 0.11 0.00 0.00 0.00 0.20 0.00 -
  QoQ % 1,027.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 620.00% 55.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.74 0.85 0.76 0.39 0.44 0.45 0.45 39.45%
  QoQ % -12.94% 11.84% 94.87% -11.36% -2.22% 0.00% -
  Horiz. % 164.44% 188.89% 168.89% 86.67% 97.78% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 01/06/18 26/02/18 30/11/17 29/08/17 31/05/17 27/02/17 -
Price 1.2300 0.8150 1.1000 0.4000 0.4550 0.4850 0.5200 -
P/RPS 4.96 2.25 3.39 1.51 1.68 1.66 1.07 178.80%
  QoQ % 120.44% -33.63% 124.50% -10.12% 1.20% 55.14% -
  Horiz. % 463.55% 210.28% 316.82% 141.12% 157.01% 155.14% 100.00%
P/EPS 902.75 431.79 78.43 -136.75 86.46 49.11 52.86 566.63%
  QoQ % 109.07% 450.54% 157.35% -258.17% 76.05% -7.09% -
  Horiz. % 1,707.81% 816.86% 148.37% -258.70% 163.56% 92.91% 100.00%
EY 0.11 0.23 1.28 -0.73 1.16 2.04 1.89 -85.06%
  QoQ % -52.17% -82.03% 275.34% -162.93% -43.14% 7.94% -
  Horiz. % 5.82% 12.17% 67.72% -38.62% 61.38% 107.94% 100.00%
DY 0.81 0.12 0.00 0.00 0.00 0.21 0.00 -
  QoQ % 575.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 385.71% 57.14% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.13 0.74 1.01 0.37 0.42 0.44 0.48 77.24%
  QoQ % 52.70% -26.73% 172.97% -11.90% -4.55% -8.33% -
  Horiz. % 235.42% 154.17% 210.42% 77.08% 87.50% 91.67% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers