[COASTAL] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -30.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,558 59,885 60,144 37,296 61,083 50,841 51,726 21.72%
PBT 15,572 16,045 17,678 13,588 15,651 13,596 14,406 5.30%
Tax -1,751 -1,648 -2,542 -3,928 -1,731 -1,688 -2,260 -15.57%
NP 13,821 14,397 15,136 9,660 13,920 11,908 12,146 8.95%
-
NP to SH 13,821 14,397 15,136 9,660 13,920 11,908 12,146 8.95%
-
Tax Rate 11.24% 10.27% 14.38% 28.91% 11.06% 12.42% 15.69% -
Total Cost 55,737 45,488 45,008 27,636 47,163 38,933 39,580 25.50%
-
Net Worth 103,249 97,930 98,497 93,297 79,806 72,060 64,111 37.19%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 26,696 - - - 4,708 - - -
Div Payout % 193.16% - - - 33.83% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 103,249 97,930 98,497 93,297 79,806 72,060 64,111 37.19%
NOSH 333,709 66,819 66,796 66,712 58,858 56,169 53,506 236.95%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.87% 24.04% 25.17% 25.90% 22.79% 23.42% 23.48% -
ROE 13.39% 14.70% 15.37% 10.35% 17.44% 16.53% 18.95% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.84 89.62 90.04 55.91 103.78 90.51 96.67 -63.87%
EPS 4.14 21.55 22.66 14.48 23.65 21.20 22.70 -67.67%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.3094 1.4656 1.4746 1.3985 1.3559 1.2829 1.1982 -59.28%
Adjusted Per Share Value based on latest NOSH - 66,712
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.65 10.89 10.94 6.78 11.11 9.25 9.41 21.69%
EPS 2.51 2.62 2.75 1.76 2.53 2.17 2.21 8.81%
DPS 4.86 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.1878 0.1781 0.1791 0.1697 0.1451 0.131 0.1166 37.20%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.50 0.45 0.46 0.54 0.45 0.42 0.00 -
P/RPS 2.40 0.50 0.51 0.97 0.43 0.46 0.00 -
P/EPS 12.07 2.09 2.03 3.73 1.90 1.98 0.00 -
EY 8.28 47.88 49.26 26.81 52.56 50.48 0.00 -
DY 16.00 0.00 0.00 0.00 17.78 0.00 0.00 -
P/NAPS 1.62 0.31 0.31 0.39 0.33 0.33 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 26/08/04 26/05/04 27/02/04 28/11/03 18/09/03 -
Price 0.45 0.48 0.47 0.47 0.50 0.42 0.36 -
P/RPS 2.16 0.54 0.52 0.84 0.48 0.46 0.37 222.48%
P/EPS 10.87 2.23 2.07 3.25 2.11 1.98 1.59 258.11%
EY 9.20 44.89 48.21 30.81 47.30 50.48 63.06 -72.12%
DY 17.78 0.00 0.00 0.00 16.00 0.00 0.00 -
P/NAPS 1.45 0.33 0.32 0.34 0.37 0.33 0.30 184.50%

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