Highlights

[CAELY] QoQ Quarter Result on 2019-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     577.13%    YoY -     604.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 13,690 18,013 18,032 25,297 19,102 21,266 19,830 -21.83%
  QoQ % -24.00% -0.11% -28.72% 32.43% -10.18% 7.24% -
  Horiz. % 69.04% 90.84% 90.93% 127.57% 96.33% 107.24% 100.00%
PBT -2,971 -743 453 1,163 91 993 350 -
  QoQ % -299.87% -264.02% -61.05% 1,178.02% -90.84% 183.71% -
  Horiz. % -848.86% -212.29% 129.43% 332.29% 26.00% 283.71% 100.00%
Tax 386 -73 -339 -111 -344 -425 -260 -
  QoQ % 628.77% 78.47% -205.41% 67.73% 19.06% -63.46% -
  Horiz. % -148.46% 28.08% 130.38% 42.69% 132.31% 163.46% 100.00%
NP -2,585 -816 114 1,052 -253 568 90 -
  QoQ % -216.79% -815.79% -89.16% 515.81% -144.54% 531.11% -
  Horiz. % -2,872.22% -906.67% 126.67% 1,168.89% -281.11% 631.11% 100.00%
NP to SH -2,547 -819 158 1,064 -223 560 109 -
  QoQ % -210.99% -618.35% -85.15% 577.13% -139.82% 413.76% -
  Horiz. % -2,336.70% -751.38% 144.95% 976.15% -204.59% 513.76% 100.00%
Tax Rate - % - % 74.83 % 9.54 % 378.02 % 42.80 % 74.29 % -
  QoQ % 0.00% 0.00% 684.38% -97.48% 783.22% -42.39% -
  Horiz. % 0.00% 0.00% 100.73% 12.84% 508.84% 57.61% 100.00%
Total Cost 16,275 18,829 17,918 24,245 19,355 20,698 19,740 -12.04%
  QoQ % -13.56% 5.08% -26.10% 25.26% -6.49% 4.85% -
  Horiz. % 82.45% 95.39% 90.77% 122.82% 98.05% 104.85% 100.00%
Net Worth 85,447 88,603 88,348 88,666 87,489 89,107 87,200 -1.34%
  QoQ % -3.56% 0.29% -0.36% 1.35% -1.82% 2.19% -
  Horiz. % 97.99% 101.61% 101.32% 101.68% 100.33% 102.19% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - 800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 733.95 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 85,447 88,603 88,348 88,666 87,489 89,107 87,200 -1.34%
  QoQ % -3.56% 0.29% -0.36% 1.35% -1.82% 2.19% -
  Horiz. % 97.99% 101.61% 101.32% 101.68% 100.33% 102.19% 100.00%
NOSH 164,322 164,081 163,608 81,345 81,009 81,006 80,000 61.37%
  QoQ % 0.15% 0.29% 101.13% 0.42% 0.00% 1.26% -
  Horiz. % 205.40% 205.10% 204.51% 101.68% 101.26% 101.26% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -18.88 % -4.53 % 0.63 % 4.16 % -1.32 % 2.67 % 0.45 % -
  QoQ % -316.78% -819.05% -84.86% 415.15% -149.44% 493.33% -
  Horiz. % -4,195.56% -1,006.67% 140.00% 924.44% -293.33% 593.33% 100.00%
ROE -2.98 % -0.92 % 0.18 % 1.20 % -0.25 % 0.63 % 0.12 % -
  QoQ % -223.91% -611.11% -85.00% 580.00% -139.68% 425.00% -
  Horiz. % -2,483.33% -766.67% 150.00% 1,000.00% -208.33% 525.00% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.33 10.98 11.02 31.10 23.58 26.25 24.79 -51.57%
  QoQ % -24.13% -0.36% -64.57% 31.89% -10.17% 5.89% -
  Horiz. % 33.60% 44.29% 44.45% 125.45% 95.12% 105.89% 100.00%
EPS -1.55 -0.50 0.10 1.31 -0.28 0.69 0.13 -
  QoQ % -210.00% -600.00% -92.37% 567.86% -140.58% 430.77% -
  Horiz. % -1,192.31% -384.62% 76.92% 1,007.69% -215.38% 530.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5200 0.5400 0.5400 1.0900 1.0800 1.1000 1.0900 -38.86%
  QoQ % -3.70% 0.00% -50.46% 0.93% -1.82% 0.92% -
  Horiz. % 47.71% 49.54% 49.54% 100.00% 99.08% 100.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,434
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.66 8.77 8.78 12.31 9.30 10.35 9.65 -21.85%
  QoQ % -24.06% -0.11% -28.68% 32.37% -10.14% 7.25% -
  Horiz. % 69.02% 90.88% 90.98% 127.56% 96.37% 107.25% 100.00%
EPS -1.24 -0.40 0.08 0.52 -0.11 0.27 0.05 -
  QoQ % -210.00% -600.00% -84.62% 572.73% -140.74% 440.00% -
  Horiz. % -2,480.00% -800.00% 160.00% 1,040.00% -220.00% 540.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4159 0.4313 0.4301 0.4316 0.4259 0.4338 0.4245 -1.35%
  QoQ % -3.57% 0.28% -0.35% 1.34% -1.82% 2.19% -
  Horiz. % 97.97% 101.60% 101.32% 101.67% 100.33% 102.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4550 0.4400 0.4100 1.0500 1.0800 1.1700 0.8050 -
P/RPS 5.46 4.01 3.72 3.38 4.58 4.46 3.25 41.19%
  QoQ % 36.16% 7.80% 10.06% -26.20% 2.69% 37.23% -
  Horiz. % 168.00% 123.38% 114.46% 104.00% 140.92% 137.23% 100.00%
P/EPS -29.35 -88.15 424.55 80.28 -392.33 169.25 590.83 -
  QoQ % 66.70% -120.76% 428.84% 120.46% -331.80% -71.35% -
  Horiz. % -4.97% -14.92% 71.86% 13.59% -66.40% 28.65% 100.00%
EY -3.41 -1.13 0.24 1.25 -0.25 0.59 0.17 -
  QoQ % -201.77% -570.83% -80.80% 600.00% -142.37% 247.06% -
  Horiz. % -2,005.88% -664.71% 141.18% 735.29% -147.06% 347.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.81 0.76 0.96 1.00 1.06 0.74 12.21%
  QoQ % 8.64% 6.58% -20.83% -4.00% -5.66% 43.24% -
  Horiz. % 118.92% 109.46% 102.70% 129.73% 135.14% 143.24% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 30/08/19 30/05/19 20/02/19 26/11/18 30/08/18 -
Price 0.4000 0.4100 0.3550 0.4350 1.0200 1.0700 1.2300 -
P/RPS 4.80 3.73 3.22 1.40 4.33 4.08 4.96 -2.16%
  QoQ % 28.69% 15.84% 130.00% -67.67% 6.13% -17.74% -
  Horiz. % 96.77% 75.20% 64.92% 28.23% 87.30% 82.26% 100.00%
P/EPS -25.81 -82.14 367.60 33.26 -370.53 154.78 902.75 -
  QoQ % 68.58% -122.34% 1,005.23% 108.98% -339.39% -82.85% -
  Horiz. % -2.86% -9.10% 40.72% 3.68% -41.04% 17.15% 100.00%
EY -3.87 -1.22 0.27 3.01 -0.27 0.65 0.11 -
  QoQ % -217.21% -551.85% -91.03% 1,214.81% -141.54% 490.91% -
  Horiz. % -3,518.18% -1,109.09% 245.45% 2,736.36% -245.45% 590.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.76 0.66 0.40 0.94 0.97 1.13 -22.51%
  QoQ % 1.32% 15.15% 65.00% -57.45% -3.09% -14.16% -
  Horiz. % 68.14% 67.26% 58.41% 35.40% 83.19% 85.84% 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
 
 

348  485  612  1058 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.28-0.005 
 PHB 0.0250.00 
 PNEPCB 0.39-0.03 
 XOX 0.095-0.01 
 KANGER 0.150.00 
 AT 0.175-0.01 
 KSTAR 0.275+0.005 
 ASIAPLY 0.325+0.025 
 GPA 0.1250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS