[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
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 291,757 208,614 136,336 68,410 159,288 100,374 60,933 183.27%
PBT 71,090 54,050 36,037 16,980 38,532 26,364 17,295 155.94%
Tax -1,773 -1,759 -1,222 -1,850 -4,326 -4,263 -2,277 -15.32%
NP 69,317 52,291 34,815 15,130 34,206 22,101 15,018 176.44%
-
NP to SH 69,317 52,291 34,815 15,130 34,218 22,083 15,000 176.66%
-
Tax Rate 2.49% 3.25% 3.39% 10.90% 11.23% 16.17% 13.17% -
Total Cost 222,440 156,323 101,521 53,280 125,082 78,273 45,915 185.48%
-
Net Worth 212,499 198,146 187,143 165,853 149,185 138,478 131,291 37.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,929 6,907 6,860 - 4,012 4,009 4,008 43.90%
Div Payout % 10.00% 13.21% 19.70% - 11.73% 18.15% 26.73% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 212,499 198,146 187,143 165,853 149,185 138,478 131,291 37.73%
NOSH 346,485 345,383 343,004 339,237 334,346 334,084 334,075 2.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 23.76% 25.07% 25.54% 22.12% 21.47% 22.02% 24.65% -
ROE 32.62% 26.39% 18.60% 9.12% 22.94% 15.95% 11.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 84.20 60.40 39.75 20.17 47.64 30.04 18.24 176.47%
EPS 20.00 15.14 10.15 4.46 10.24 6.61 4.49 169.98%
DPS 2.00 2.00 2.00 0.00 1.20 1.20 1.20 40.44%
NAPS 0.6133 0.5737 0.5456 0.4889 0.4462 0.4145 0.393 34.43%
Adjusted Per Share Value based on latest NOSH - 339,237
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.07 37.95 24.80 12.44 28.97 18.26 11.08 183.33%
EPS 12.61 9.51 6.33 2.75 6.22 4.02 2.73 176.58%
DPS 1.26 1.26 1.25 0.00 0.73 0.73 0.73 43.74%
NAPS 0.3865 0.3604 0.3404 0.3017 0.2714 0.2519 0.2388 37.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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%
P/EPS 9.75 12.88 18.52 32.29 6.16 6.51 7.57 18.32%
EY 10.26 7.76 5.40 3.10 16.24 15.37 13.21 -15.46%
DY 1.03 1.03 1.06 0.00 1.90 2.79 3.53 -55.90%
P/NAPS 3.18 3.40 3.45 2.95 1.41 1.04 0.87 136.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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%
P/EPS 7.90 12.88 17.54 37.22 12.12 7.41 9.80 -13.34%
EY 12.66 7.76 5.70 2.69 8.25 13.49 10.20 15.44%
DY 1.27 1.03 1.12 0.00 0.97 2.45 2.73 -39.87%
P/NAPS 2.58 3.40 3.26 3.40 2.78 1.18 1.12 74.15%

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