[COASTAL] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -22.07%
YoY- -49.55%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 53,355 4,477 29,910 20,202 14,842 20,748 9,324 219.58%
PBT 8,980 934 4,676 3,212 3,195 5,442 3,397 91.07%
Tax -663 -260 -435 -695 35 -289 -982 -23.02%
NP 8,317 674 4,241 2,517 3,230 5,153 2,415 127.88%
-
NP to SH 8,322 692 4,241 2,517 3,230 5,153 2,415 127.97%
-
Tax Rate 7.38% 27.84% 9.30% 21.64% -1.10% 5.31% 28.91% -
Total Cost 45,038 3,803 25,669 17,685 11,612 15,595 6,909 248.56%
-
Net Worth 111,127 104,393 105,123 100,881 97,807 98,555 93,297 12.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,010 - - - - - - -
Div Payout % 48.19% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 111,127 104,393 105,123 100,881 97,807 98,555 93,297 12.35%
NOSH 334,216 329,523 333,937 335,600 66,735 66,835 66,712 192.49%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.59% 15.05% 14.18% 12.46% 21.76% 24.84% 25.90% -
ROE 7.49% 0.66% 4.03% 2.50% 3.30% 5.23% 2.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.96 1.36 8.96 6.02 22.24 31.04 13.98 9.22%
EPS 2.49 0.21 1.27 0.75 4.84 7.71 3.62 -22.06%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3325 0.3168 0.3148 0.3006 1.4656 1.4746 1.3985 -61.58%
Adjusted Per Share Value based on latest NOSH - 335,600
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.70 0.81 5.44 3.67 2.70 3.77 1.70 218.97%
EPS 1.51 0.13 0.77 0.46 0.59 0.94 0.44 127.34%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2021 0.1899 0.1912 0.1835 0.1779 0.1793 0.1697 12.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.34 0.45 0.50 0.45 0.46 0.54 -
P/RPS 2.38 25.03 5.02 8.31 2.02 1.48 3.86 -27.53%
P/EPS 15.26 161.90 35.43 66.67 9.30 5.97 14.92 1.51%
EY 6.55 0.62 2.82 1.50 10.76 16.76 6.70 -1.49%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.07 1.43 1.66 0.31 0.31 0.39 104.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 24/05/05 25/02/05 29/11/04 26/08/04 26/05/04 -
Price 0.40 0.38 0.44 0.45 0.48 0.47 0.47 -
P/RPS 2.51 27.97 4.91 7.48 2.16 1.51 3.36 -17.65%
P/EPS 16.06 180.95 34.65 60.00 9.92 6.10 12.98 15.23%
EY 6.23 0.55 2.89 1.67 10.08 16.40 7.70 -13.15%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.40 1.50 0.33 0.32 0.34 131.63%

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