[COASTAL] YoY Annualized Quarter Result on 30-Jun-2017 [#4]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	CAGR
Annualized Quarter Result
Revenue	211,008	156,328	159,352	420,377	1,490,929	762,527	764,369	-15.76%
YoY %	34.98%	-1.90%	-62.09%	-71.80%	95.52%	-0.24%	-	-
Horiz. %	27.61%	20.45%	20.85%	55.00%	195.05%	99.76%	100.00%	-
PBT	-87,161	29,860	-557,713	69,633	71,430	150,341	117,596	-
YoY %	-391.90%	105.35%	-900.93%	-2.52%	-52.49%	27.85%	-	-
Horiz. %	-74.12%	25.39%	-474.26%	59.21%	60.74%	127.85%	100.00%	-
Tax	-17,329	-15,315	-14,929	-20,596	-5,963	815	1,262	-
YoY %	-13.15%	-2.59%	27.52%	-245.40%	-831.66%	-35.42%	-	-
Horiz. %	-1,373.14%	-1,213.55%	-1,182.96%	-1,632.01%	-472.50%	64.58%	100.00%	-
NP	-104,490	14,545	-572,642	49,037	65,467	151,156	118,858	-
YoY %	-818.39%	102.54%	-1,267.78%	-25.10%	-56.69%	27.17%	-	-
Horiz. %	-87.91%	12.24%	-481.79%	41.26%	55.08%	127.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-104,490	14,550	-572,720	49,037	65,467	151,156	118,858	-
YoY %	-818.14%	102.54%	-1,267.93%	-25.10%	-56.69%	27.17%	-	-
Horiz. %	-87.91%	12.24%	-481.85%	41.26%	55.08%	127.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	51.29%	-	29.58%	8.35%	-0.54%	-1.07%	-
YoY %	-	0.00%	-	254.25%	1,646.30%	49.53%	-	-
Horiz. %	-	-4,793.46%	-	-2,764.49%	-780.37%	50.47%	100.00%	-
Total Cost	315,498	141,783	731,994	371,340	1,425,462	611,371	645,511	-9.10%
YoY %	122.52%	-80.63%	97.12%	-73.95%	133.16%	-5.29%	-	-
Horiz. %	48.88%	21.96%	113.40%	57.53%	220.83%	94.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,086,817	1,176,935	1,172,891	1,816,164	1,670,659	1,008,269	835,673	3.56%
YoY %	-7.66%	0.34%	-35.42%	8.71%	65.70%	20.65%	-	-
Horiz. %	130.05%	140.84%	140.35%	217.33%	199.92%	120.65%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	CAGR
Dividend
Div	-	-	5,274	10,548	21,232	28,015	31,894	-
YoY %	-	-	-50.00%	-50.32%	-24.21%	-12.16%	-	-
Horiz. %	-	-	16.54%	33.07%	66.57%	87.84%	100.00%	-
Div Payout %	-	-	0.00%	21.51%	32.43%	18.53%	26.83%	-
YoY %	-	-	0.00%	-33.67%	75.01%	-30.94%	-	-
Horiz. %	-	-	0.00%	80.17%	120.87%	69.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	CAGR
Equity
Net Worth	1,086,817	1,176,935	1,172,891	1,816,164	1,670,659	1,008,269	835,673	3.56%
YoY %	-7.66%	0.34%	-35.42%	8.71%	65.70%	20.65%	-	-
Horiz. %	130.05%	140.84%	140.35%	217.33%	199.92%	120.65%	100.00%	-
NOSH	535,350	531,888	531,599	531,599	530,823	483,026	483,243	1.37%
YoY %	0.65%	0.05%	0.00%	0.15%	9.90%	-0.04%	-	-
Horiz. %	110.78%	110.07%	110.01%	110.01%	109.85%	99.96%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	CAGR
Ratio Analysis
NP Margin	-49.52%	9.30%	-359.36%	11.67%	4.39%	19.82%	15.55%	-
YoY %	-632.47%	102.59%	-3,179.35%	165.83%	-77.85%	27.46%	-	-
Horiz. %	-318.46%	59.81%	-2,311.00%	75.05%	28.23%	127.46%	100.00%	-
ROE	-9.61%	1.24%	-48.83%	2.70%	3.92%	14.99%	14.22%	-
YoY %	-875.00%	102.54%	-1,908.52%	-31.12%	-73.85%	5.41%	-	-
Horiz. %	-67.58%	8.72%	-343.39%	18.99%	27.57%	105.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	CAGR
Per Share
RPS	40.04	29.63	30.21	79.71	280.87	157.86	158.17	-16.73%
YoY %	35.13%	-1.92%	-62.10%	-71.62%	77.92%	-0.20%	-	-
Horiz. %	25.31%	18.73%	19.10%	50.40%	177.57%	99.80%	100.00%	-
EPS	-19.78	2.76	-108.59	9.27	12.34	31.29	24.60	-
YoY %	-816.67%	102.54%	-1,271.41%	-24.88%	-60.56%	27.20%	-	-
Horiz. %	-80.41%	11.22%	-441.42%	37.68%	50.16%	127.20%	100.00%	-
DPS	0.00	0.00	1.00	2.00	4.00	5.80	6.60	-
YoY %	0.00%	0.00%	-50.00%	-50.00%	-31.03%	-12.12%	-	-
Horiz. %	0.00%	0.00%	15.15%	30.30%	60.61%	87.88%	100.00%	-
NAPS	2.0621	2.2304	2.2239	3.4436	3.1473	2.0874	1.7293	2.37%
YoY %	-7.55%	0.29%	-35.42%	9.41%	50.78%	20.71%	-	-
Horiz. %	119.24%	128.98%	128.60%	199.13%	182.00%	120.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 531,599
RPS	38.37	28.43	28.98	76.45	271.14	138.67	139.01	-15.76%
YoY %	34.96%	-1.90%	-62.09%	-71.80%	95.53%	-0.24%	-	-
Horiz. %	27.60%	20.45%	20.85%	55.00%	195.05%	99.76%	100.00%	-
EPS	-19.00	2.65	-104.15	8.92	11.91	27.49	21.62	-
YoY %	-816.98%	102.54%	-1,267.60%	-25.10%	-56.68%	27.15%	-	-
Horiz. %	-87.88%	12.26%	-481.73%	41.26%	55.09%	127.15%	100.00%	-
DPS	0.00	0.00	0.96	1.92	3.86	5.09	5.80	-
YoY %	0.00%	0.00%	-50.00%	-50.26%	-24.17%	-12.24%	-	-
Horiz. %	0.00%	0.00%	16.55%	33.10%	66.55%	87.76%	100.00%	-
NAPS	1.9765	2.1403	2.133	3.3028	3.0382	1.8336	1.5197	3.56%
YoY %	-7.65%	0.34%	-35.42%	8.71%	65.70%	20.66%	-	-
Horiz. %	130.06%	140.84%	140.36%	217.33%	199.92%	120.66%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	31/12/13	31/12/12	-
Price	0.66	0.925	0.95	1.32	1.55	3.43	2.00	-
P/RPS	1.65	3.12	3.14	1.66	0.55	2.17	1.26	3.66%
YoY %	-47.12%	-0.64%	89.16%	201.82%	-74.65%	72.22%	-	-
Horiz. %	130.95%	247.62%	249.21%	131.75%	43.65%	172.22%	100.00%	-
P/EPS	-3.33	33.55	-0.87	14.20	12.57	10.96	8.13	-
YoY %	-109.93%	3,956.32%	-106.13%	12.97%	14.69%	34.81%	-	-
Horiz. %	-40.96%	412.67%	-10.70%	174.66%	154.61%	134.81%	100.00%	-
EY	-30.04	2.98	-114.31	7.04	7.96	9.12	12.30	-
YoY %	-1,108.05%	102.61%	-1,723.72%	-11.56%	-12.72%	-25.85%	-	-
Horiz. %	-244.23%	24.23%	-929.35%	57.24%	64.72%	74.15%	100.00%	-
DY	0.00	0.00	1.05	1.52	2.58	1.69	3.30	-
YoY %	0.00%	0.00%	-30.92%	-41.09%	52.66%	-48.79%	-	-
Horiz. %	0.00%	0.00%	31.82%	46.06%	78.18%	51.21%	100.00%	-
P/NAPS	0.32	0.41	0.43	0.38	0.49	1.64	1.16	-15.77%
YoY %	-21.95%	-4.65%	13.16%	-22.45%	-70.12%	41.38%	-	-
Horiz. %	27.59%	35.34%	37.07%	32.76%	42.24%	141.38%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	30/08/19	30/08/18	30/08/17	29/08/16	25/02/14	25/02/13	-
Price	0.665	0.915	1.10	1.15	1.46	4.43	2.02	-
P/RPS	1.66	3.09	3.64	1.44	0.52	2.81	1.28	3.52%
YoY %	-46.28%	-15.11%	152.78%	176.92%	-81.49%	119.53%	-	-
Horiz. %	129.69%	241.41%	284.38%	112.50%	40.62%	219.53%	100.00%	-
P/EPS	-3.35	33.18	-1.01	12.37	11.84	14.16	8.21	-
YoY %	-110.10%	3,385.15%	-108.16%	4.48%	-16.38%	72.47%	-	-
Horiz. %	-40.80%	404.14%	-12.30%	150.67%	144.21%	172.47%	100.00%	-
EY	-29.81	3.01	-98.72	8.09	8.45	7.06	12.18	-
YoY %	-1,090.37%	103.05%	-1,320.27%	-4.26%	19.69%	-42.04%	-	-
Horiz. %	-244.75%	24.71%	-810.51%	66.42%	69.38%	57.96%	100.00%	-
DY	0.00	0.00	0.91	1.74	2.74	1.31	3.27	-
YoY %	0.00%	0.00%	-47.70%	-36.50%	109.16%	-59.94%	-	-
Horiz. %	0.00%	0.00%	27.83%	53.21%	83.79%	40.06%	100.00%	-
P/NAPS	0.32	0.41	0.49	0.33	0.46	2.12	1.17	-15.87%
YoY %	-21.95%	-16.33%	48.48%	-28.26%	-78.30%	81.20%	-	-
Horiz. %	27.35%	35.04%	41.88%	28.21%	39.32%	181.20%	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