[COASTAL] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 113.37%
YoY- 30.09%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 29,910 20,202 14,842 20,748 9,324 22,952 12,268 81.04%
PBT 4,676 3,212 3,195 5,442 3,397 5,453 2,995 34.54%
Tax -435 -695 35 -289 -982 -464 -136 116.93%
NP 4,241 2,517 3,230 5,153 2,415 4,989 2,859 30.03%
-
NP to SH 4,241 2,517 3,230 5,153 2,415 4,989 2,859 30.03%
-
Tax Rate 9.30% 21.64% -1.10% 5.31% 28.91% 8.51% 4.54% -
Total Cost 25,669 17,685 11,612 15,595 6,909 17,963 9,409 95.12%
-
Net Worth 105,123 100,881 97,807 98,555 93,297 90,556 78,877 21.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 5,342 - -
Div Payout % - - - - - 107.10% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 105,123 100,881 97,807 98,555 93,297 90,556 78,877 21.08%
NOSH 333,937 335,600 66,735 66,835 66,712 66,787 61,483 208.66%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.18% 12.46% 21.76% 24.84% 25.90% 21.74% 23.30% -
ROE 4.03% 2.50% 3.30% 5.23% 2.59% 5.51% 3.62% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.96 6.02 22.24 31.04 13.98 34.37 19.95 -41.32%
EPS 1.27 0.75 4.84 7.71 3.62 7.47 4.65 -57.87%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.3148 0.3006 1.4656 1.4746 1.3985 1.3559 1.2829 -60.77%
Adjusted Per Share Value based on latest NOSH - 66,835
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.44 3.67 2.70 3.77 1.70 4.17 2.23 81.11%
EPS 0.77 0.46 0.59 0.94 0.44 0.91 0.52 29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
NAPS 0.1912 0.1835 0.1779 0.1793 0.1697 0.1647 0.1435 21.06%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.45 0.50 0.45 0.46 0.54 0.45 0.42 -
P/RPS 5.02 8.31 2.02 1.48 3.86 1.31 2.10 78.68%
P/EPS 35.43 66.67 9.30 5.97 14.92 6.02 9.03 148.55%
EY 2.82 1.50 10.76 16.76 6.70 16.60 11.07 -59.78%
DY 0.00 0.00 0.00 0.00 0.00 17.78 0.00 -
P/NAPS 1.43 1.66 0.31 0.31 0.39 0.33 0.33 165.55%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 25/02/05 29/11/04 26/08/04 26/05/04 27/02/04 28/11/03 -
Price 0.44 0.45 0.48 0.47 0.47 0.50 0.42 -
P/RPS 4.91 7.48 2.16 1.51 3.36 1.45 2.10 76.06%
P/EPS 34.65 60.00 9.92 6.10 12.98 6.69 9.03 144.89%
EY 2.89 1.67 10.08 16.40 7.70 14.94 11.07 -59.11%
DY 0.00 0.00 0.00 0.00 0.00 16.00 0.00 -
P/NAPS 1.40 1.50 0.33 0.32 0.34 0.37 0.33 161.83%

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