[COASTAL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 168.68%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 60,933 24,117 103,165 87,742 34,387 29,910 69,558 -8.46%
PBT 17,295 7,393 16,571 14,590 5,610 4,676 15,572 7.26%
Tax -2,277 -462 -564 -1,362 -699 -435 -1,751 19.19%
NP 15,018 6,931 16,007 13,228 4,911 4,241 13,821 5.70%
-
NP to SH 15,000 6,922 16,033 13,254 4,933 4,241 13,821 5.62%
-
Tax Rate 13.17% 6.25% 3.40% 9.34% 12.46% 9.30% 11.24% -
Total Cost 45,915 17,186 87,158 74,514 29,476 25,669 55,737 -12.15%
-
Net Worth 131,291 126,635 116,463 111,006 105,592 105,123 103,249 17.42%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,008 - 4,011 4,006 - - 26,696 -71.84%
Div Payout % 26.73% - 25.02% 30.23% - - 193.16% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 131,291 126,635 116,463 111,006 105,592 105,123 103,249 17.42%
NOSH 334,075 334,396 334,279 333,853 333,310 333,937 333,709 0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 24.65% 28.74% 15.52% 15.08% 14.28% 14.18% 19.87% -
ROE 11.42% 5.47% 13.77% 11.94% 4.67% 4.03% 13.39% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.24 7.21 30.86 26.28 10.32 8.96 20.84 -8.52%
EPS 4.49 2.07 4.80 3.97 1.48 1.27 4.14 5.57%
DPS 1.20 0.00 1.20 1.20 0.00 0.00 8.00 -71.86%
NAPS 0.393 0.3787 0.3484 0.3325 0.3168 0.3148 0.3094 17.33%
Adjusted Per Share Value based on latest NOSH - 334,216
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.08 4.39 18.76 15.96 6.25 5.44 12.65 -8.47%
EPS 2.73 1.26 2.92 2.41 0.90 0.77 2.51 5.77%
DPS 0.73 0.00 0.73 0.73 0.00 0.00 4.86 -71.84%
NAPS 0.2388 0.2303 0.2118 0.2019 0.192 0.1912 0.1878 17.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.31 0.38 0.38 0.34 0.45 0.50 -
P/RPS 1.86 4.30 1.23 1.45 3.30 5.02 2.40 -15.66%
P/EPS 7.57 14.98 7.92 9.57 22.97 35.43 12.07 -26.79%
EY 13.21 6.68 12.62 10.45 4.35 2.82 8.28 36.65%
DY 3.53 0.00 3.16 3.16 0.00 0.00 16.00 -63.58%
P/NAPS 0.87 0.82 1.09 1.14 1.07 1.43 1.62 -34.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 24/02/06 23/11/05 29/08/05 24/05/05 25/02/05 -
Price 0.44 0.33 0.32 0.40 0.38 0.44 0.45 -
P/RPS 2.41 4.58 1.04 1.52 3.68 4.91 2.16 7.59%
P/EPS 9.80 15.94 6.67 10.08 25.68 34.65 10.87 -6.69%
EY 10.20 6.27 14.99 9.93 3.89 2.89 9.20 7.14%
DY 2.73 0.00 3.75 3.00 0.00 0.00 17.78 -71.42%
P/NAPS 1.12 0.87 0.92 1.20 1.20 1.40 1.45 -15.85%

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