[COASTAL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 22.74%
YoY- 75.61%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 103,165 116,989 68,774 119,640 69,558 59,885 60,144 43.15%
PBT 16,571 19,453 11,220 18,704 15,572 16,045 17,678 -4.20%
Tax -564 -1,816 -1,398 -1,740 -1,751 -1,648 -2,542 -63.24%
NP 16,007 17,637 9,822 16,964 13,821 14,397 15,136 3.78%
-
NP to SH 16,033 17,672 9,866 16,964 13,821 14,397 15,136 3.90%
-
Tax Rate 3.40% 9.34% 12.46% 9.30% 11.24% 10.27% 14.38% -
Total Cost 87,158 99,352 58,952 102,676 55,737 45,488 45,008 55.17%
-
Net Worth 116,463 111,006 105,592 105,123 103,249 97,930 98,497 11.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,011 5,341 - - 26,696 - - -
Div Payout % 25.02% 30.23% - - 193.16% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 116,463 111,006 105,592 105,123 103,249 97,930 98,497 11.78%
NOSH 334,279 333,853 333,310 333,937 333,709 66,819 66,796 191.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.52% 15.08% 14.28% 14.18% 19.87% 24.04% 25.17% -
ROE 13.77% 15.92% 9.34% 16.14% 13.39% 14.70% 15.37% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.86 35.04 20.63 35.83 20.84 89.62 90.04 -50.92%
EPS 4.80 5.29 2.96 5.08 4.14 21.55 22.66 -64.36%
DPS 1.20 1.60 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.3484 0.3325 0.3168 0.3148 0.3094 1.4656 1.4746 -61.68%
Adjusted Per Share Value based on latest NOSH - 333,937
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.76 21.28 12.51 21.76 12.65 10.89 10.94 43.12%
EPS 2.92 3.21 1.79 3.09 2.51 2.62 2.75 4.06%
DPS 0.73 0.97 0.00 0.00 4.85 0.00 0.00 -
NAPS 0.2118 0.2019 0.192 0.1912 0.1878 0.1781 0.1791 11.79%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.38 0.34 0.45 0.50 0.45 0.46 -
P/RPS 1.23 1.08 1.65 1.26 2.40 0.50 0.51 79.55%
P/EPS 7.92 7.18 11.49 8.86 12.07 2.09 2.03 147.21%
EY 12.62 13.93 8.71 11.29 8.28 47.88 49.26 -59.56%
DY 3.16 4.21 0.00 0.00 16.00 0.00 0.00 -
P/NAPS 1.09 1.14 1.07 1.43 1.62 0.31 0.31 130.70%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 29/08/05 24/05/05 25/02/05 29/11/04 26/08/04 -
Price 0.32 0.40 0.38 0.44 0.45 0.48 0.47 -
P/RPS 1.04 1.14 1.84 1.23 2.16 0.54 0.52 58.53%
P/EPS 6.67 7.56 12.84 8.66 10.87 2.23 2.07 117.69%
EY 14.99 13.23 7.79 11.55 9.20 44.89 48.21 -54.00%
DY 3.75 4.00 0.00 0.00 17.78 0.00 0.00 -
P/NAPS 0.92 1.20 1.20 1.40 1.45 0.33 0.32 101.80%

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