[COASTAL] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Cumulative Result
Revenue	37,126	48,073	76,160	921,223	224,701	168,884	232,849	-24.59%
YoY %	-22.77%	-36.88%	-91.73%	309.98%	33.05%	-27.47%	-	-
Horiz. %	15.94%	20.65%	32.71%	395.63%	96.50%	72.53%	100.00%	-
PBT	21,126	7,552	8,603	24,063	49,738	31,058	30,320	-5.40%
YoY %	179.74%	-12.22%	-64.25%	-51.62%	60.15%	2.43%	-	-
Horiz. %	69.68%	24.91%	28.37%	79.36%	164.04%	102.43%	100.00%	-
Tax	-4,030	-4,267	-5,495	-315	-580	47	439	-
YoY %	5.55%	22.35%	-1,644.44%	45.69%	-1,334.04%	-89.29%	-	-
Horiz. %	-918.00%	-971.98%	-1,251.71%	-71.75%	-132.12%	10.71%	100.00%	-
NP	17,096	3,285	3,108	23,748	49,158	31,105	30,759	-8.63%
YoY %	420.43%	5.69%	-86.91%	-51.69%	58.04%	1.12%	-	-
Horiz. %	55.58%	10.68%	10.10%	77.21%	159.82%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,101	3,274	3,108	23,748	49,158	31,105	30,759	-8.63%
YoY %	422.33%	5.34%	-86.91%	-51.69%	58.04%	1.12%	-	-
Horiz. %	55.60%	10.64%	10.10%	77.21%	159.82%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.08%	56.50%	63.87%	1.31%	1.17%	-0.15%	-1.45%	-
YoY %	-66.23%	-11.54%	4,775.57%	11.97%	880.00%	89.66%	-	-
Horiz. %	-1,315.86%	-3,896.55%	-4,404.83%	-90.34%	-80.69%	10.34%	100.00%	-
Total Cost	20,030	44,788	73,052	897,475	175,543	137,779	202,090	-29.90%
YoY %	-55.28%	-38.69%	-91.86%	411.26%	27.41%	-31.82%	-	-
Horiz. %	9.91%	22.16%	36.15%	444.10%	86.86%	68.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,190,348	1,800,079	1,696,441	1,773,645	1,140,377	860,169	780,419	6.70%
YoY %	-33.87%	6.11%	-4.35%	55.53%	32.58%	10.22%	-	-
Horiz. %	152.53%	230.66%	217.38%	227.27%	146.12%	110.22%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	-	5,274	5,267	10,621	16,564	13,523	18,349	-
YoY %	-	0.13%	-50.41%	-35.88%	22.49%	-26.30%	-	-
Horiz. %	-	28.74%	28.70%	57.88%	90.27%	73.70%	100.00%	-
Div Payout %	-	161.09%	169.49%	44.73%	33.70%	43.48%	59.65%	-
YoY %	-	-4.96%	278.92%	32.73%	-22.49%	-27.11%	-	-
Horiz. %	-	270.06%	284.14%	74.99%	56.50%	72.89%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,190,348	1,800,079	1,696,441	1,773,645	1,140,377	860,169	780,419	6.70%
YoY %	-33.87%	6.11%	-4.35%	55.53%	32.58%	10.22%	-	-
Horiz. %	152.53%	230.66%	217.38%	227.27%	146.12%	110.22%	100.00%	-
NOSH	531,599	531,599	526,779	531,079	487,195	482,996	482,872	1.48%
YoY %	0.00%	0.91%	-0.81%	9.01%	0.87%	0.03%	-	-
Horiz. %	110.09%	110.09%	109.09%	109.98%	100.90%	100.03%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	46.05%	6.83%	4.08%	2.58%	21.88%	18.42%	13.21%	-
YoY %	574.23%	67.40%	58.14%	-88.21%	18.78%	39.44%	-	-
Horiz. %	348.60%	51.70%	30.89%	19.53%	165.63%	139.44%	100.00%	-
ROE	1.44%	0.18%	0.18%	1.34%	4.31%	3.62%	3.94%	-
YoY %	700.00%	0.00%	-86.57%	-68.91%	19.06%	-8.12%	-	-
Horiz. %	36.55%	4.57%	4.57%	34.01%	109.39%	91.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	7.04	9.12	14.46	173.46	46.12	34.97	48.22	-25.60%
YoY %	-22.81%	-36.93%	-91.66%	276.11%	31.88%	-27.48%	-	-
Horiz. %	14.60%	18.91%	29.99%	359.73%	95.64%	72.52%	100.00%	-
EPS	3.24	0.62	0.59	4.47	10.09	6.44	6.37	-9.87%
YoY %	422.58%	5.08%	-86.80%	-55.70%	56.68%	1.10%	-	-
Horiz. %	50.86%	9.73%	9.26%	70.17%	158.40%	101.10%	100.00%	-
DPS	0.00	1.00	1.00	2.00	3.40	2.80	3.80	-
YoY %	0.00%	0.00%	-50.00%	-41.18%	21.43%	-26.32%	-	-
Horiz. %	0.00%	26.32%	26.32%	52.63%	89.47%	73.68%	100.00%	-
NAPS	2.257	3.4131	3.2204	3.3397	2.3407	1.7809	1.6162	5.26%
YoY %	-33.87%	5.98%	-3.57%	42.68%	31.43%	10.19%	-	-
Horiz. %	139.65%	211.18%	199.26%	206.64%	144.83%	110.19%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 531,275
RPS	6.75	8.74	13.85	167.56	40.87	30.72	42.35	-24.59%
YoY %	-22.77%	-36.90%	-91.73%	309.98%	33.04%	-27.46%	-	-
Horiz. %	15.94%	20.64%	32.70%	395.66%	96.51%	72.54%	100.00%	-
EPS	3.11	0.60	0.57	4.32	8.94	5.66	5.59	-8.62%
YoY %	418.33%	5.26%	-86.81%	-51.68%	57.95%	1.25%	-	-
Horiz. %	55.64%	10.73%	10.20%	77.28%	159.93%	101.25%	100.00%	-
DPS	0.00	0.96	0.96	1.93	3.01	2.46	3.34	-
YoY %	0.00%	0.00%	-50.26%	-35.88%	22.36%	-26.35%	-	-
Horiz. %	0.00%	28.74%	28.74%	57.78%	90.12%	73.65%	100.00%	-
NAPS	2.1652	3.2742	3.0857	3.2261	2.0743	1.5646	1.4195	6.70%
YoY %	-33.87%	6.11%	-4.35%	55.53%	32.58%	10.22%	-	-
Horiz. %	152.53%	230.66%	217.38%	227.27%	146.13%	110.22%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	31/03/14	29/03/13	30/03/12	-
Price	0.94	1.28	1.51	1.87	5.05	1.99	1.99	-
P/RPS	13.35	14.04	10.44	1.08	10.95	5.69	4.13	19.76%
YoY %	-4.91%	34.48%	866.67%	-90.14%	92.44%	37.77%	-	-
Horiz. %	323.24%	339.95%	252.78%	26.15%	265.13%	137.77%	100.00%	-
P/EPS	28.99	206.19	255.93	41.82	50.05	30.90	31.24	-1.14%
YoY %	-85.94%	-19.44%	511.98%	-16.44%	61.97%	-1.09%	-	-
Horiz. %	92.80%	660.02%	819.24%	133.87%	160.21%	98.91%	100.00%	-
EY	3.45	0.48	0.39	2.39	2.00	3.24	3.20	1.16%
YoY %	618.75%	23.08%	-83.68%	19.50%	-38.27%	1.25%	-	-
Horiz. %	107.81%	15.00%	12.19%	74.69%	62.50%	101.25%	100.00%	-
DY	0.00	0.78	0.66	1.07	0.67	1.41	1.91	-
YoY %	0.00%	18.18%	-38.32%	59.70%	-52.48%	-26.18%	-	-
Horiz. %	0.00%	40.84%	34.55%	56.02%	35.08%	73.82%	100.00%	-
P/NAPS	0.42	0.38	0.47	0.56	2.16	1.12	1.23	-15.22%
YoY %	10.53%	-19.15%	-16.07%	-74.07%	92.86%	-8.94%	-	-
Horiz. %	34.15%	30.89%	38.21%	45.53%	175.61%	91.06%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	22/11/17	28/11/16	25/11/15	28/05/14	28/05/13	24/05/12	-
Price	0.895	1.45	1.37	1.94	4.84	2.18	1.88	-
P/RPS	12.71	15.91	9.48	1.12	10.49	6.23	3.90	19.91%
YoY %	-20.11%	67.83%	746.43%	-89.32%	68.38%	59.74%	-	-
Horiz. %	325.90%	407.95%	243.08%	28.72%	268.97%	159.74%	100.00%	-
P/EPS	27.60	233.58	232.20	43.38	47.97	33.85	29.51	-1.02%
YoY %	-88.18%	0.59%	435.27%	-9.57%	41.71%	14.71%	-	-
Horiz. %	93.53%	791.53%	786.85%	147.00%	162.56%	114.71%	100.00%	-
EY	3.62	0.43	0.43	2.30	2.08	2.95	3.39	1.01%
YoY %	741.86%	0.00%	-81.30%	10.58%	-29.49%	-12.98%	-	-
Horiz. %	106.78%	12.68%	12.68%	67.85%	61.36%	87.02%	100.00%	-
DY	0.00	0.69	0.73	1.03	0.70	1.28	2.02	-
YoY %	0.00%	-5.48%	-29.13%	47.14%	-45.31%	-36.63%	-	-
Horiz. %	0.00%	34.16%	36.14%	50.99%	34.65%	63.37%	100.00%	-
P/NAPS	0.40	0.42	0.43	0.58	2.07	1.22	1.16	-15.10%
YoY %	-4.76%	-2.33%	-25.86%	-71.98%	69.67%	5.17%	-	-
Horiz. %	34.48%	36.21%	37.07%	50.00%	178.45%	105.17%	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