[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -55.78%

YoY- 118.58%

Quarter Report

Coastal 1st Quarter 2007.xls

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	291,757	208,614	136,336	68,410	159,288	100,374	60,933	183.27%
YoY %	39.85%	53.01%	99.29%	-57.05%	58.69%	64.73%	-	-
Horiz. %	478.82%	342.37%	223.75%	112.27%	261.41%	164.73%	100.00%	-
PBT	71,090	54,050	36,037	16,980	38,532	26,364	17,295	155.94%
YoY %	31.53%	49.98%	112.23%	-55.93%	46.15%	52.44%	-	-
Horiz. %	411.04%	312.52%	208.37%	98.18%	222.79%	152.44%	100.00%	-
Tax	-1,773	-1,759	-1,222	-1,850	-4,326	-4,263	-2,277	-15.32%
YoY %	-0.80%	-43.94%	33.95%	57.24%	-1.48%	-87.22%	-	-
Horiz. %	77.87%	77.25%	53.67%	81.25%	189.99%	187.22%	100.00%	-
NP	69,317	52,291	34,815	15,130	34,206	22,101	15,018	176.44%
YoY %	32.56%	50.20%	130.11%	-55.77%	54.77%	47.16%	-	-
Horiz. %	461.56%	348.19%	231.82%	100.75%	227.77%	147.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,317	52,291	34,815	15,130	34,218	22,083	15,000	176.66%
YoY %	32.56%	50.20%	130.11%	-55.78%	54.95%	47.22%	-	-
Horiz. %	462.11%	348.61%	232.10%	100.87%	228.12%	147.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.49%	3.25%	3.39%	10.90%	11.23%	16.17%	13.17%	-
YoY %	-23.38%	-4.13%	-68.90%	-2.94%	-30.55%	22.78%	-	-
Horiz. %	18.91%	24.68%	25.74%	82.76%	85.27%	122.78%	100.00%	-
Total Cost	222,440	156,323	101,521	53,280	125,082	78,273	45,915	185.48%
YoY %	42.30%	53.98%	90.54%	-57.40%	59.80%	70.47%	-	-
Horiz. %	484.46%	340.46%	221.11%	116.04%	272.42%	170.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	212,499	198,146	187,143	165,853	149,185	138,478	131,291	37.73%
YoY %	7.24%	5.88%	12.84%	11.17%	7.73%	5.47%	-	-
Horiz. %	161.85%	150.92%	142.54%	126.32%	113.63%	105.47%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	6,929	6,907	6,860	-	4,012	4,009	4,008	43.90%
YoY %	0.32%	0.69%	0.00%	-	0.07%	0.02%	-	-
Horiz. %	172.88%	172.33%	171.16%	-	100.10%	100.02%	100.00%	-
Div Payout %	10.00%	13.21%	19.70%	-	11.73%	18.15%	26.73%	-
YoY %	-24.30%	-32.94%	0.00%	-	-35.37%	-32.10%	-	-
Horiz. %	37.41%	49.42%	73.70%	-	43.88%	67.90%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	212,499	198,146	187,143	165,853	149,185	138,478	131,291	37.73%
YoY %	7.24%	5.88%	12.84%	11.17%	7.73%	5.47%	-	-
Horiz. %	161.85%	150.92%	142.54%	126.32%	113.63%	105.47%	100.00%	-
NOSH	346,485	345,383	343,004	339,237	334,346	334,084	334,075	2.45%
YoY %	0.32%	0.69%	1.11%	1.46%	0.08%	0.00%	-	-
Horiz. %	103.71%	103.38%	102.67%	101.55%	100.08%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	23.76%	25.07%	25.54%	22.12%	21.47%	22.02%	24.65%	-
YoY %	-5.23%	-1.84%	15.46%	3.03%	-2.50%	-10.67%	-	-
Horiz. %	96.39%	101.70%	103.61%	89.74%	87.10%	89.33%	100.00%	-
ROE	32.62%	26.39%	18.60%	9.12%	22.94%	15.95%	11.42%	-
YoY %	23.61%	41.88%	103.95%	-60.24%	43.82%	39.67%	-	-
Horiz. %	285.64%	231.09%	162.87%	79.86%	200.88%	139.67%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	84.20	60.40	39.75	20.17	47.64	30.04	18.24	176.47%
YoY %	39.40%	51.95%	97.07%	-57.66%	58.59%	64.69%	-	-
Horiz. %	461.62%	331.14%	217.93%	110.58%	261.18%	164.69%	100.00%	-
EPS	20.00	15.14	10.15	4.46	10.24	6.61	4.49	169.98%
YoY %	32.10%	49.16%	127.58%	-56.45%	54.92%	47.22%	-	-
Horiz. %	445.43%	337.19%	226.06%	99.33%	228.06%	147.22%	100.00%	-
DPS	2.00	2.00	2.00	0.00	1.20	1.20	1.20	40.44%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	0.00%	100.00%	100.00%	100.00%	-
NAPS	0.6133	0.5737	0.5456	0.4889	0.4462	0.4145	0.393	34.43%
YoY %	6.90%	5.15%	11.60%	9.57%	7.65%	5.47%	-	-
Horiz. %	156.06%	145.98%	138.83%	124.40%	113.54%	105.47%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 339,237
RPS	53.06	37.94	24.79	12.44	28.97	18.25	11.08	183.29%
YoY %	39.85%	53.05%	99.28%	-57.06%	58.74%	64.71%	-	-
Horiz. %	478.88%	342.42%	223.74%	112.27%	261.46%	164.71%	100.00%	-
EPS	12.61	9.51	6.33	2.75	6.22	4.02	2.73	176.58%
YoY %	32.60%	50.24%	130.18%	-55.79%	54.73%	47.25%	-	-
Horiz. %	461.90%	348.35%	231.87%	100.73%	227.84%	147.25%	100.00%	-
DPS	1.26	1.26	1.25	0.00	0.73	0.73	0.73	43.74%
YoY %	0.00%	0.80%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	172.60%	172.60%	171.23%	0.00%	100.00%	100.00%	100.00%	-
NAPS	0.3864	0.3603	0.3403	0.3016	0.2713	0.2518	0.2388	37.70%
YoY %	7.24%	5.88%	12.83%	11.17%	7.74%	5.44%	-	-
Horiz. %	161.81%	150.88%	142.50%	126.30%	113.61%	105.44%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.95	1.95	1.88	1.44	0.63	0.43	0.34	-
P/RPS	2.32	3.23	4.73	7.14	1.32	1.43	1.86	15.82%
YoY %	-28.17%	-31.71%	-33.75%	440.91%	-7.69%	-23.12%	-	-
Horiz. %	124.73%	173.66%	254.30%	383.87%	70.97%	76.88%	100.00%	-
P/EPS	9.75	12.88	18.52	32.29	6.16	6.51	7.57	18.32%
YoY %	-24.30%	-30.45%	-42.64%	424.19%	-5.38%	-14.00%	-	-
Horiz. %	128.80%	170.15%	244.65%	426.55%	81.37%	86.00%	100.00%	-
EY	10.26	7.76	5.40	3.10	16.24	15.37	13.21	-15.46%
YoY %	32.22%	43.70%	74.19%	-80.91%	5.66%	16.35%	-	-
Horiz. %	77.67%	58.74%	40.88%	23.47%	122.94%	116.35%	100.00%	-
DY	1.03	1.03	1.06	0.00	1.90	2.79	3.53	-55.90%
YoY %	0.00%	-2.83%	0.00%	0.00%	-31.90%	-20.96%	-	-
Horiz. %	29.18%	29.18%	30.03%	0.00%	53.82%	79.04%	100.00%	-
P/NAPS	3.18	3.40	3.45	2.95	1.41	1.04	0.87	136.72%
YoY %	-6.47%	-1.45%	16.95%	109.22%	35.58%	19.54%	-	-
Horiz. %	365.52%	390.80%	396.55%	339.08%	162.07%	119.54%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/08	23/11/07	24/08/07	24/05/07	26/02/07	23/11/06	24/08/06	-
Price	1.58	1.95	1.78	1.66	1.24	0.49	0.44	-
P/RPS	1.88	3.23	4.48	8.23	2.60	1.63	2.41	-15.22%
YoY %	-41.80%	-27.90%	-45.57%	216.54%	59.51%	-32.37%	-	-
Horiz. %	78.01%	134.02%	185.89%	341.49%	107.88%	67.63%	100.00%	-
P/EPS	7.90	12.88	17.54	37.22	12.12	7.41	9.80	-13.34%
YoY %	-38.66%	-26.57%	-52.87%	207.10%	63.56%	-24.39%	-	-
Horiz. %	80.61%	131.43%	178.98%	379.80%	123.67%	75.61%	100.00%	-
EY	12.66	7.76	5.70	2.69	8.25	13.49	10.20	15.44%
YoY %	63.14%	36.14%	111.90%	-67.39%	-38.84%	32.25%	-	-
Horiz. %	124.12%	76.08%	55.88%	26.37%	80.88%	132.25%	100.00%	-
DY	1.27	1.03	1.12	0.00	0.97	2.45	2.73	-39.87%
YoY %	23.30%	-8.04%	0.00%	0.00%	-60.41%	-10.26%	-	-
Horiz. %	46.52%	37.73%	41.03%	0.00%	35.53%	89.74%	100.00%	-
P/NAPS	2.58	3.40	3.26	3.40	2.78	1.18	1.12	74.15%
YoY %	-24.12%	4.29%	-4.12%	22.30%	135.59%	5.36%	-	-
Horiz. %	230.36%	303.57%	291.07%	303.57%	248.21%	105.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos