[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.88%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 68,774 119,640 69,558 59,885 60,144 37,296 61,083 8.23%
PBT 11,220 18,704 15,572 16,045 17,678 13,588 15,651 -19.91%
Tax -1,398 -1,740 -1,751 -1,648 -2,542 -3,928 -1,731 -13.28%
NP 9,822 16,964 13,821 14,397 15,136 9,660 13,920 -20.75%
-
NP to SH 9,866 16,964 13,821 14,397 15,136 9,660 13,920 -20.52%
-
Tax Rate 12.46% 9.30% 11.24% 10.27% 14.38% 28.91% 11.06% -
Total Cost 58,952 102,676 55,737 45,488 45,008 27,636 47,163 16.05%
-
Net Worth 105,592 105,123 103,249 97,930 98,497 93,297 79,806 20.54%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 26,696 - - - 4,708 -
Div Payout % - - 193.16% - - - 33.83% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 105,592 105,123 103,249 97,930 98,497 93,297 79,806 20.54%
NOSH 333,310 333,937 333,709 66,819 66,796 66,712 58,858 218.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.28% 14.18% 19.87% 24.04% 25.17% 25.90% 22.79% -
ROE 9.34% 16.14% 13.39% 14.70% 15.37% 10.35% 17.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.63 35.83 20.84 89.62 90.04 55.91 103.78 -65.97%
EPS 2.96 5.08 4.14 21.55 22.66 14.48 23.65 -75.01%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 0.3168 0.3148 0.3094 1.4656 1.4746 1.3985 1.3559 -62.09%
Adjusted Per Share Value based on latest NOSH - 66,735
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.51 21.76 12.65 10.89 10.94 6.78 11.11 8.24%
EPS 1.79 3.09 2.51 2.62 2.75 1.76 2.53 -20.61%
DPS 0.00 0.00 4.86 0.00 0.00 0.00 0.86 -
NAPS 0.1921 0.1912 0.1878 0.1781 0.1792 0.1697 0.1452 20.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.34 0.45 0.50 0.45 0.46 0.54 0.45 -
P/RPS 1.65 1.26 2.40 0.50 0.51 0.97 0.43 145.30%
P/EPS 11.49 8.86 12.07 2.09 2.03 3.73 1.90 232.29%
EY 8.71 11.29 8.28 47.88 49.26 26.81 52.56 -69.86%
DY 0.00 0.00 16.00 0.00 0.00 0.00 17.78 -
P/NAPS 1.07 1.43 1.62 0.31 0.31 0.39 0.33 119.22%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 24/05/05 25/02/05 29/11/04 26/08/04 26/05/04 27/02/04 -
Price 0.38 0.44 0.45 0.48 0.47 0.47 0.50 -
P/RPS 1.84 1.23 2.16 0.54 0.52 0.84 0.48 145.13%
P/EPS 12.84 8.66 10.87 2.23 2.07 3.25 2.11 233.68%
EY 7.79 11.55 9.20 44.89 48.21 30.81 47.30 -69.98%
DY 0.00 0.00 17.78 0.00 0.00 0.00 16.00 -
P/NAPS 1.20 1.40 1.45 0.33 0.32 0.34 0.37 119.26%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment