Highlights

[CAELY] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 13,690 19,102 25,979 38,792 37,276 26,921 25,310 -9.73%
  YoY % -28.33% -26.47% -33.03% 4.07% 38.46% 6.37% -
  Horiz. % 54.09% 75.47% 102.64% 153.27% 147.28% 106.37% 100.00%
PBT -2,971 91 1,625 645 3,829 1,000 1,287 -
  YoY % -3,364.83% -94.40% 151.94% -83.15% 282.90% -22.30% -
  Horiz. % -230.85% 7.07% 126.26% 50.12% 297.51% 77.70% 100.00%
Tax 386 -344 -536 -16 -788 -370 188 12.73%
  YoY % 212.21% 35.82% -3,250.00% 97.97% -112.97% -296.81% -
  Horiz. % 205.32% -182.98% -285.11% -8.51% -419.15% -196.81% 100.00%
NP -2,585 -253 1,089 629 3,041 630 1,475 -
  YoY % -921.74% -123.23% 73.13% -79.32% 382.70% -57.29% -
  Horiz. % -175.25% -17.15% 73.83% 42.64% 206.17% 42.71% 100.00%
NP to SH -2,547 -223 1,122 787 3,104 687 1,552 -
  YoY % -1,042.15% -119.88% 42.57% -74.65% 351.82% -55.73% -
  Horiz. % -164.11% -14.37% 72.29% 50.71% 200.00% 44.27% 100.00%
Tax Rate - % 378.02 % 32.98 % 2.48 % 20.58 % 37.00 % -14.61 % -
  YoY % 0.00% 1,046.21% 1,229.84% -87.95% -44.38% 353.25% -
  Horiz. % 0.00% -2,587.41% -225.74% -16.97% -140.86% -253.25% 100.00%
Total Cost 16,275 19,355 24,890 38,163 34,235 26,291 23,835 -6.16%
  YoY % -15.91% -22.24% -34.78% 11.47% 30.22% 10.30% -
  Horiz. % 68.28% 81.20% 104.43% 160.11% 143.63% 110.30% 100.00%
Net Worth 85,447 87,489 87,200 86,400 83,999 75,199 71,199 3.09%
  YoY % -2.33% 0.33% 0.93% 2.86% 11.70% 5.62% -
  Horiz. % 120.01% 122.88% 122.47% 121.35% 117.98% 105.62% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 85,447 87,489 87,200 86,400 83,999 75,199 71,199 3.09%
  YoY % -2.33% 0.33% 0.93% 2.86% 11.70% 5.62% -
  Horiz. % 120.01% 122.88% 122.47% 121.35% 117.98% 105.62% 100.00%
NOSH 164,322 81,009 80,000 80,000 80,000 80,000 80,000 12.74%
  YoY % 102.84% 1.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 205.40% 101.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -18.88 % -1.32 % 4.19 % 1.62 % 8.16 % 2.34 % 5.83 % -
  YoY % -1,330.30% -131.50% 158.64% -80.15% 248.72% -59.86% -
  Horiz. % -323.84% -22.64% 71.87% 27.79% 139.97% 40.14% 100.00%
ROE -2.98 % -0.25 % 1.29 % 0.91 % 3.70 % 0.91 % 2.18 % -
  YoY % -1,092.00% -119.38% 41.76% -75.41% 306.59% -58.26% -
  Horiz. % -136.70% -11.47% 59.17% 41.74% 169.72% 41.74% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.33 23.58 32.47 48.49 46.60 33.65 31.64 -19.93%
  YoY % -64.67% -27.38% -33.04% 4.06% 38.48% 6.35% -
  Horiz. % 26.33% 74.53% 102.62% 153.26% 147.28% 106.35% 100.00%
EPS -1.55 -0.28 1.40 1.00 3.90 0.80 1.80 -
  YoY % -453.57% -120.00% 40.00% -74.36% 387.50% -55.56% -
  Horiz. % -86.11% -15.56% 77.78% 55.56% 216.67% 44.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5200 1.0800 1.0900 1.0800 1.0500 0.9400 0.8900 -8.56%
  YoY % -51.85% -0.92% 0.93% 2.86% 11.70% 5.62% -
  Horiz. % 58.43% 121.35% 122.47% 121.35% 117.98% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 167,200
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.19 11.42 15.54 23.20 22.29 16.10 15.14 -9.73%
  YoY % -28.28% -26.51% -33.02% 4.08% 38.45% 6.34% -
  Horiz. % 54.10% 75.43% 102.64% 153.24% 147.23% 106.34% 100.00%
EPS -1.52 -0.13 0.67 0.47 1.86 0.41 0.93 -
  YoY % -1,069.23% -119.40% 42.55% -74.73% 353.66% -55.91% -
  Horiz. % -163.44% -13.98% 72.04% 50.54% 200.00% 44.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5110 0.5233 0.5215 0.5167 0.5024 0.4498 0.4258 3.09%
  YoY % -2.35% 0.35% 0.93% 2.85% 11.69% 5.64% -
  Horiz. % 120.01% 122.90% 122.48% 121.35% 117.99% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4550 1.0800 0.8300 0.4850 0.5400 0.4150 0.4300 -
P/RPS 5.46 4.58 2.56 1.00 1.16 1.23 1.36 26.06%
  YoY % 19.21% 78.91% 156.00% -13.79% -5.69% -9.56% -
  Horiz. % 401.47% 336.76% 188.24% 73.53% 85.29% 90.44% 100.00%
P/EPS -29.35 -392.33 59.18 49.30 13.92 48.33 22.16 -
  YoY % 92.52% -762.94% 20.04% 254.17% -71.20% 118.10% -
  Horiz. % -132.45% -1,770.44% 267.06% 222.47% 62.82% 218.10% 100.00%
EY -3.41 -0.25 1.69 2.03 7.19 2.07 4.51 -
  YoY % -1,264.00% -114.79% -16.75% -71.77% 247.34% -54.10% -
  Horiz. % -75.61% -5.54% 37.47% 45.01% 159.42% 45.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.00 0.76 0.45 0.51 0.44 0.48 10.63%
  YoY % -12.00% 31.58% 68.89% -11.76% 15.91% -8.33% -
  Horiz. % 183.33% 208.33% 158.33% 93.75% 106.25% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 20/02/19 26/02/18 27/02/17 29/02/16 17/02/15 25/02/14 -
Price 0.4000 1.0200 1.1000 0.5200 0.5200 0.4800 0.5300 -
P/RPS 4.80 4.33 3.39 1.07 1.12 1.43 1.68 19.11%
  YoY % 10.85% 27.73% 216.82% -4.46% -21.68% -14.88% -
  Horiz. % 285.71% 257.74% 201.79% 63.69% 66.67% 85.12% 100.00%
P/EPS -25.81 -370.53 78.43 52.86 13.40 55.90 27.32 -
  YoY % 93.03% -572.43% 48.37% 294.48% -76.03% 104.61% -
  Horiz. % -94.47% -1,356.26% 287.08% 193.48% 49.05% 204.61% 100.00%
EY -3.87 -0.27 1.28 1.89 7.46 1.79 3.66 -
  YoY % -1,333.33% -121.09% -32.28% -74.66% 316.76% -51.09% -
  Horiz. % -105.74% -7.38% 34.97% 51.64% 203.83% 48.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.94 1.01 0.48 0.50 0.51 0.60 4.24%
  YoY % -18.09% -6.93% 110.42% -4.00% -1.96% -15.00% -
  Horiz. % 128.33% 156.67% 168.33% 80.00% 83.33% 85.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

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