Highlights

[CAELY] QoQ Quarter Result on 2018-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     413.76%    YoY -     339.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 18,032 25,297 19,102 21,266 19,830 28,947 25,979 -21.66%
  QoQ % -28.72% 32.43% -10.18% 7.24% -31.50% 11.42% -
  Horiz. % 69.41% 97.37% 73.53% 81.86% 76.33% 111.42% 100.00%
PBT 453 1,163 91 993 350 161 1,625 -57.43%
  QoQ % -61.05% 1,178.02% -90.84% 183.71% 117.39% -90.09% -
  Horiz. % 27.88% 71.57% 5.60% 61.11% 21.54% 9.91% 100.00%
Tax -339 -111 -344 -425 -260 -23 -536 -26.38%
  QoQ % -205.41% 67.73% 19.06% -63.46% -1,030.43% 95.71% -
  Horiz. % 63.25% 20.71% 64.18% 79.29% 48.51% 4.29% 100.00%
NP 114 1,052 -253 568 90 138 1,089 -77.88%
  QoQ % -89.16% 515.81% -144.54% 531.11% -34.78% -87.33% -
  Horiz. % 10.47% 96.60% -23.23% 52.16% 8.26% 12.67% 100.00%
NP to SH 158 1,064 -223 560 109 151 1,122 -73.03%
  QoQ % -85.15% 577.13% -139.82% 413.76% -27.81% -86.54% -
  Horiz. % 14.08% 94.83% -19.88% 49.91% 9.71% 13.46% 100.00%
Tax Rate 74.83 % 9.54 % 378.02 % 42.80 % 74.29 % 14.29 % 32.98 % 72.93%
  QoQ % 684.38% -97.48% 783.22% -42.39% 419.87% -56.67% -
  Horiz. % 226.90% 28.93% 1,146.21% 129.78% 225.26% 43.33% 100.00%
Total Cost 17,918 24,245 19,355 20,698 19,740 28,809 24,890 -19.72%
  QoQ % -26.10% 25.26% -6.49% 4.85% -31.48% 15.75% -
  Horiz. % 71.99% 97.41% 77.76% 83.16% 79.31% 115.75% 100.00%
Net Worth 88,348 88,666 87,489 89,107 87,200 88,000 87,200 0.88%
  QoQ % -0.36% 1.35% -1.82% 2.19% -0.91% 0.92% -
  Horiz. % 101.32% 101.68% 100.33% 102.19% 100.00% 100.92% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - 800 80 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 900.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,000.00% 100.00% -
Div Payout % - % - % - % - % 733.95 % 52.98 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,285.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,385.33% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 88,348 88,666 87,489 89,107 87,200 88,000 87,200 0.88%
  QoQ % -0.36% 1.35% -1.82% 2.19% -0.91% 0.92% -
  Horiz. % 101.32% 101.68% 100.33% 102.19% 100.00% 100.92% 100.00%
NOSH 163,608 81,345 81,009 81,006 80,000 80,000 80,000 61.33%
  QoQ % 101.13% 0.42% 0.00% 1.26% 0.00% 0.00% -
  Horiz. % 204.51% 101.68% 101.26% 101.26% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.63 % 4.16 % -1.32 % 2.67 % 0.45 % 0.48 % 4.19 % -71.82%
  QoQ % -84.86% 415.15% -149.44% 493.33% -6.25% -88.54% -
  Horiz. % 15.04% 99.28% -31.50% 63.72% 10.74% 11.46% 100.00%
ROE 0.18 % 1.20 % -0.25 % 0.63 % 0.12 % 0.17 % 1.29 % -73.19%
  QoQ % -85.00% 580.00% -139.68% 425.00% -29.41% -86.82% -
  Horiz. % 13.95% 93.02% -19.38% 48.84% 9.30% 13.18% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.02 31.10 23.58 26.25 24.79 36.18 32.47 -51.44%
  QoQ % -64.57% 31.89% -10.17% 5.89% -31.48% 11.43% -
  Horiz. % 33.94% 95.78% 72.62% 80.84% 76.35% 111.43% 100.00%
EPS 0.10 1.31 -0.28 0.69 0.13 0.20 1.40 -82.87%
  QoQ % -92.37% 567.86% -140.58% 430.77% -35.00% -85.71% -
  Horiz. % 7.14% 93.57% -20.00% 49.29% 9.29% 14.29% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 900.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,000.00% 100.00% -
NAPS 0.5400 1.0900 1.0800 1.1000 1.0900 1.1000 1.0900 -37.47%
  QoQ % -50.46% 0.93% -1.82% 0.92% -0.91% 0.92% -
  Horiz. % 49.54% 100.00% 99.08% 100.92% 100.00% 100.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.99 15.41 11.64 12.96 12.08 17.64 15.83 -21.65%
  QoQ % -28.68% 32.39% -10.19% 7.28% -31.52% 11.43% -
  Horiz. % 69.43% 97.35% 73.53% 81.87% 76.31% 111.43% 100.00%
EPS 0.10 0.65 -0.14 0.34 0.07 0.09 0.68 -72.24%
  QoQ % -84.62% 564.29% -141.18% 385.71% -22.22% -86.76% -
  Horiz. % 14.71% 95.59% -20.59% 50.00% 10.29% 13.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.49 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 880.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 980.00% 100.00% -
NAPS 0.5383 0.5402 0.5330 0.5429 0.5313 0.5361 0.5313 0.88%
  QoQ % -0.35% 1.35% -1.82% 2.18% -0.90% 0.90% -
  Horiz. % 101.32% 101.68% 100.32% 102.18% 100.00% 100.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4100 1.0500 1.0800 1.1700 0.8050 0.9400 0.8300 -
P/RPS 3.72 3.38 4.58 4.46 3.25 2.60 2.56 28.38%
  QoQ % 10.06% -26.20% 2.69% 37.23% 25.00% 1.56% -
  Horiz. % 145.31% 132.03% 178.91% 174.22% 126.95% 101.56% 100.00%
P/EPS 424.55 80.28 -392.33 169.25 590.83 498.01 59.18 273.31%
  QoQ % 428.84% 120.46% -331.80% -71.35% 18.64% 741.52% -
  Horiz. % 717.39% 135.65% -662.94% 285.99% 998.36% 841.52% 100.00%
EY 0.24 1.25 -0.25 0.59 0.17 0.20 1.69 -72.88%
  QoQ % -80.80% 600.00% -142.37% 247.06% -15.00% -88.17% -
  Horiz. % 14.20% 73.96% -14.79% 34.91% 10.06% 11.83% 100.00%
DY 0.00 0.00 0.00 0.00 1.24 0.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,027.27% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,127.27% 100.00% -
P/NAPS 0.76 0.96 1.00 1.06 0.74 0.85 0.76 -
  QoQ % -20.83% -4.00% -5.66% 43.24% -12.94% 11.84% -
  Horiz. % 100.00% 126.32% 131.58% 139.47% 97.37% 111.84% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 20/02/19 26/11/18 30/08/18 01/06/18 26/02/18 -
Price 0.3550 0.4350 1.0200 1.0700 1.2300 0.8150 1.1000 -
P/RPS 3.22 1.40 4.33 4.08 4.96 2.25 3.39 -3.38%
  QoQ % 130.00% -67.67% 6.13% -17.74% 120.44% -33.63% -
  Horiz. % 94.99% 41.30% 127.73% 120.35% 146.31% 66.37% 100.00%
P/EPS 367.60 33.26 -370.53 154.78 902.75 431.79 78.43 180.86%
  QoQ % 1,005.23% 108.98% -339.39% -82.85% 109.07% 450.54% -
  Horiz. % 468.70% 42.41% -472.43% 197.35% 1,151.03% 550.54% 100.00%
EY 0.27 3.01 -0.27 0.65 0.11 0.23 1.28 -64.67%
  QoQ % -91.03% 1,214.81% -141.54% 490.91% -52.17% -82.03% -
  Horiz. % 21.09% 235.16% -21.09% 50.78% 8.59% 17.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.81 0.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 575.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 675.00% 100.00% -
P/NAPS 0.66 0.40 0.94 0.97 1.13 0.74 1.01 -24.76%
  QoQ % 65.00% -57.45% -3.09% -14.16% 52.70% -26.73% -
  Horiz. % 65.35% 39.60% 93.07% 96.04% 111.88% 73.27% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers