Highlights

[CAELY] QoQ Quarter Result on 2016-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -63.98%    YoY -     -74.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 21,243 21,633 23,444 38,792 29,159 27,735 28,570 -17.91%
  QoQ % -1.80% -7.72% -39.56% 33.04% 5.13% -2.92% -
  Horiz. % 74.35% 75.72% 82.06% 135.78% 102.06% 97.08% 100.00%
PBT -136 633 1,310 645 2,871 2,355 -373 -48.93%
  QoQ % -121.48% -51.68% 103.10% -77.53% 21.91% 731.37% -
  Horiz. % 36.46% -169.71% -351.21% -172.92% -769.71% -631.37% 100.00%
Tax -101 -227 -693 -16 -721 -649 -499 -65.49%
  QoQ % 55.51% 67.24% -4,231.25% 97.78% -11.09% -30.06% -
  Horiz. % 20.24% 45.49% 138.88% 3.21% 144.49% 130.06% 100.00%
NP -237 406 617 629 2,150 1,706 -872 -58.01%
  QoQ % -158.37% -34.20% -1.91% -70.74% 26.03% 295.64% -
  Horiz. % 27.18% -46.56% -70.76% -72.13% -246.56% -195.64% 100.00%
NP to SH -234 421 790 787 2,185 1,754 -707 -52.12%
  QoQ % -155.58% -46.71% 0.38% -63.98% 24.57% 348.09% -
  Horiz. % 33.10% -59.55% -111.74% -111.32% -309.05% -248.09% 100.00%
Tax Rate - % 35.86 % 52.90 % 2.48 % 25.11 % 27.56 % - % -
  QoQ % 0.00% -32.21% 2,033.06% -90.12% -8.89% 0.00% -
  Horiz. % 0.00% 130.12% 191.94% 9.00% 91.11% 100.00% -
Total Cost 21,480 21,227 22,827 38,163 27,009 26,029 29,442 -18.94%
  QoQ % 1.19% -7.01% -40.19% 41.30% 3.77% -11.59% -
  Horiz. % 72.96% 72.10% 77.53% 129.62% 91.74% 88.41% 100.00%
Net Worth 87,200 87,200 87,200 86,400 86,400 84,799 82,399 3.84%
  QoQ % 0.00% 0.00% 0.93% 0.00% 1.89% 2.91% -
  Horiz. % 105.83% 105.83% 105.83% 104.85% 104.85% 102.91% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 80 - - - 7 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 87,200 87,200 87,200 86,400 86,400 84,799 82,399 3.84%
  QoQ % 0.00% 0.00% 0.93% 0.00% 1.89% 2.91% -
  Horiz. % 105.83% 105.83% 105.83% 104.85% 104.85% 102.91% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -1.12 % 1.88 % 2.63 % 1.62 % 7.37 % 6.15 % -3.05 % -48.69%
  QoQ % -159.57% -28.52% 62.35% -78.02% 19.84% 301.64% -
  Horiz. % 36.72% -61.64% -86.23% -53.11% -241.64% -201.64% 100.00%
ROE -0.27 % 0.48 % 0.91 % 0.91 % 2.53 % 2.07 % -0.86 % -53.77%
  QoQ % -156.25% -47.25% 0.00% -64.03% 22.22% 340.70% -
  Horiz. % 31.40% -55.81% -105.81% -105.81% -294.19% -240.70% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.55 27.04 29.31 48.49 36.45 34.67 35.71 -17.92%
  QoQ % -1.81% -7.74% -39.55% 33.03% 5.13% -2.91% -
  Horiz. % 74.35% 75.72% 82.08% 135.79% 102.07% 97.09% 100.00%
EPS -0.30 0.50 1.00 1.00 2.70 2.20 -0.90 -51.89%
  QoQ % -160.00% -50.00% 0.00% -62.96% 22.73% 344.44% -
  Horiz. % 33.33% -55.56% -111.11% -111.11% -300.00% -244.44% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,000.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0900 1.0900 1.0900 1.0800 1.0800 1.0600 1.0300 3.84%
  QoQ % 0.00% 0.00% 0.93% 0.00% 1.89% 2.91% -
  Horiz. % 105.83% 105.83% 105.83% 104.85% 104.85% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.92 13.15 14.26 23.59 17.73 16.86 17.37 -17.89%
  QoQ % -1.75% -7.78% -39.55% 33.05% 5.16% -2.94% -
  Horiz. % 74.38% 75.71% 82.10% 135.81% 102.07% 97.06% 100.00%
EPS -0.14 0.26 0.48 0.48 1.33 1.07 -0.43 -52.64%
  QoQ % -153.85% -45.83% 0.00% -63.91% 24.30% 348.84% -
  Horiz. % 32.56% -60.47% -111.63% -111.63% -309.30% -248.84% 100.00%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5302 0.5302 0.5302 0.5254 0.5254 0.5156 0.5010 3.85%
  QoQ % 0.00% 0.00% 0.91% 0.00% 1.90% 2.91% -
  Horiz. % 105.83% 105.83% 105.83% 104.87% 104.87% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.4250 0.4750 0.4950 0.4850 0.5000 0.5100 0.5200 -
P/RPS 1.60 1.76 1.69 1.00 1.37 1.47 1.46 6.29%
  QoQ % -9.09% 4.14% 69.00% -27.01% -6.80% 0.68% -
  Horiz. % 109.59% 120.55% 115.75% 68.49% 93.84% 100.68% 100.00%
P/EPS -145.30 90.26 50.13 49.30 18.31 23.26 -58.84 82.60%
  QoQ % -260.98% 80.05% 1.68% 169.25% -21.28% 139.53% -
  Horiz. % 246.94% -153.40% -85.20% -83.79% -31.12% -39.53% 100.00%
EY -0.69 1.11 1.99 2.03 5.46 4.30 -1.70 -45.15%
  QoQ % -162.16% -44.22% -1.97% -62.82% 26.98% 352.94% -
  Horiz. % 40.59% -65.29% -117.06% -119.41% -321.18% -252.94% 100.00%
DY 0.00 0.00 0.20 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,000.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.39 0.44 0.45 0.45 0.46 0.48 0.50 -15.25%
  QoQ % -11.36% -2.22% 0.00% -2.17% -4.17% -4.00% -
  Horiz. % 78.00% 88.00% 90.00% 90.00% 92.00% 96.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 31/05/17 27/02/17 24/11/16 26/08/16 31/05/16 -
Price 0.4000 0.4550 0.4850 0.5200 0.4650 0.5100 0.5450 -
P/RPS 1.51 1.68 1.66 1.07 1.28 1.47 1.53 -0.87%
  QoQ % -10.12% 1.20% 55.14% -16.41% -12.93% -3.92% -
  Horiz. % 98.69% 109.80% 108.50% 69.93% 83.66% 96.08% 100.00%
P/EPS -136.75 86.46 49.11 52.86 17.03 23.26 -61.67 69.96%
  QoQ % -258.17% 76.05% -7.09% 210.39% -26.78% 137.72% -
  Horiz. % 221.74% -140.20% -79.63% -85.71% -27.61% -37.72% 100.00%
EY -0.73 1.16 2.04 1.89 5.87 4.30 -1.62 -41.19%
  QoQ % -162.93% -43.14% 7.94% -67.80% 36.51% 365.43% -
  Horiz. % 45.06% -71.60% -125.93% -116.67% -362.35% -265.43% 100.00%
DY 0.00 0.00 0.21 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,050.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.42 0.44 0.48 0.43 0.48 0.53 -21.29%
  QoQ % -11.90% -4.55% -8.33% 11.63% -10.42% -9.43% -
  Horiz. % 69.81% 79.25% 83.02% 90.57% 81.13% 90.57% 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
 
 

362  213  487  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.010.00 
 SAPNRG 0.115+0.01 
 HIBISCS 0.54+0.03 
 MINETEC 0.20+0.005 
 VC 0.06+0.005 
 ARMADA 0.185+0.01 
 VELESTO 0.17+0.005 
 HSI-H8M 0.415-0.045 
 PERDANA 0.185+0.005 
 HIBISCS-WC 0.13+0.025 

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