[COASTAL] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 159,288 103,165 69,558 61,083 0 -
PBT 38,532 16,571 15,572 15,651 0 -
Tax -4,326 -564 -1,751 -1,731 0 -
NP 34,206 16,007 13,821 13,920 0 -
-
NP to SH 34,218 16,033 13,821 13,920 0 -
-
Tax Rate 11.23% 3.40% 11.24% 11.06% - -
Total Cost 125,082 87,158 55,737 47,163 0 -
-
Net Worth 149,185 116,463 103,249 79,806 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,012 4,011 26,696 4,708 - -
Div Payout % 11.73% 25.02% 193.16% 33.83% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 149,185 116,463 103,249 79,806 0 -
NOSH 334,346 334,279 333,709 58,858 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 21.47% 15.52% 19.87% 22.79% 0.00% -
ROE 22.94% 13.77% 13.39% 17.44% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 47.64 30.86 20.84 103.78 0.00 -
EPS 10.24 4.80 4.14 23.65 0.00 -
DPS 1.20 1.20 8.00 8.00 0.00 -
NAPS 0.4462 0.3484 0.3094 1.3559 1.0833 -19.87%
Adjusted Per Share Value based on latest NOSH - 66,787
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 28.97 18.77 12.65 11.11 0.00 -
EPS 6.22 2.92 2.51 2.53 0.00 -
DPS 0.73 0.73 4.86 0.86 0.00 -
NAPS 0.2714 0.2118 0.1878 0.1452 1.0833 -29.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.63 0.38 0.50 0.45 0.00 -
P/RPS 1.32 1.23 2.40 0.43 0.00 -
P/EPS 6.16 7.92 12.07 1.90 0.00 -
EY 16.24 12.62 8.28 52.56 0.00 -
DY 1.90 3.16 16.00 17.78 0.00 -
P/NAPS 1.41 1.09 1.62 0.33 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 24/02/06 25/02/05 27/02/04 - -
Price 1.24 0.32 0.45 0.50 0.00 -
P/RPS 2.60 1.04 2.16 0.48 0.00 -
P/EPS 12.12 6.67 10.87 2.11 0.00 -
EY 8.25 14.99 9.20 47.30 0.00 -
DY 0.97 3.75 17.78 16.00 0.00 -
P/NAPS 2.78 0.92 1.45 0.37 0.00 -

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
Post a Comment