[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -81.01%
YoY- -86.91%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 420,377 265,733 269,118 304,640 1,490,929 1,724,765 1,756,186 -61.48%
PBT 69,633 65,596 35,490 34,412 71,430 73,804 150,127 -40.10%
Tax -20,596 -19,114 -19,436 -21,980 -5,963 -2,542 216 -
NP 49,037 46,481 16,054 12,432 65,467 71,261 150,343 -52.64%
-
NP to SH 49,037 46,481 16,054 12,432 65,467 71,261 150,343 -52.64%
-
Tax Rate 29.58% 29.14% 54.76% 63.87% 8.35% 3.44% -0.14% -
Total Cost 371,340 219,252 253,064 292,208 1,425,462 1,653,504 1,605,843 -62.35%
-
Net Worth 1,816,164 1,848,174 1,847,673 1,696,441 1,670,659 1,616,054 1,745,515 2.68%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 10,548 14,077 10,603 21,071 21,232 28,316 33,589 -53.83%
Div Payout % 21.51% 30.29% 66.05% 169.49% 32.43% 39.74% 22.34% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,816,164 1,848,174 1,847,673 1,696,441 1,670,659 1,616,054 1,745,515 2.68%
NOSH 531,599 531,599 531,599 526,779 530,823 530,933 530,874 0.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.67% 17.49% 5.97% 4.08% 4.39% 4.13% 8.56% -
ROE 2.70% 2.51% 0.87% 0.73% 3.92% 4.41% 8.61% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 79.71 50.34 50.76 57.83 280.87 324.86 330.81 -61.31%
EPS 9.27 8.77 3.02 2.36 12.34 13.43 28.32 -52.53%
DPS 2.00 2.67 2.00 4.00 4.00 5.33 6.33 -53.64%
NAPS 3.4436 3.5009 3.4849 3.2204 3.1473 3.0438 3.288 3.13%
Adjusted Per Share Value based on latest NOSH - 526,779
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 76.46 48.34 48.95 55.41 271.19 313.72 319.44 -61.48%
EPS 8.92 8.45 2.92 2.26 11.91 12.96 27.35 -52.65%
DPS 1.92 2.56 1.93 3.83 3.86 5.15 6.11 -53.81%
NAPS 3.3035 3.3617 3.3608 3.0857 3.0388 2.9395 3.175 2.68%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.32 1.32 1.39 1.51 1.55 1.64 1.84 -
P/RPS 1.66 2.62 2.74 2.61 0.55 0.50 0.56 106.49%
P/EPS 14.20 14.99 45.91 63.98 12.57 12.22 6.50 68.44%
EY 7.04 6.67 2.18 1.56 7.96 8.18 15.39 -40.65%
DY 1.52 2.02 1.44 2.65 2.58 3.25 3.44 -42.01%
P/NAPS 0.38 0.38 0.40 0.47 0.49 0.54 0.56 -22.79%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 24/05/17 27/02/17 28/11/16 29/08/16 25/05/16 25/02/16 -
Price 1.15 1.36 1.45 1.37 1.46 1.59 1.67 -
P/RPS 1.44 2.70 2.86 2.37 0.52 0.49 0.50 102.55%
P/EPS 12.37 15.45 47.89 58.05 11.84 11.85 5.90 63.88%
EY 8.09 6.47 2.09 1.72 8.45 8.44 16.96 -38.97%
DY 1.74 1.96 1.38 2.92 2.74 3.35 3.79 -40.51%
P/NAPS 0.33 0.39 0.42 0.43 0.46 0.52 0.51 -25.20%

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