[COASTAL] YoY Quarter Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Quarter Result
Revenue	36,902	33,094	64,741	198,702	194,651	177,135	110,211	-13.56%
YoY %	11.51%	-48.88%	-67.42%	2.08%	9.89%	60.72%	-	-
Horiz. %	33.48%	30.03%	58.74%	180.29%	176.62%	160.72%	100.00%	-
PBT	3,680	-6,393	31,452	18,569	39,554	29,096	36,560	-26.35%
YoY %	157.56%	-120.33%	69.38%	-53.05%	35.94%	-20.42%	-	-
Horiz. %	10.07%	-17.49%	86.03%	50.79%	108.19%	79.58%	100.00%	-
Tax	-3,622	-3,357	-4,618	-2,201	-47	1,434	97	-
YoY %	-7.89%	27.31%	-109.81%	-4,582.98%	-103.28%	1,378.35%	-	-
Horiz. %	-3,734.02%	-3,460.82%	-4,760.82%	-2,269.07%	-48.45%	1,478.35%	100.00%	-
NP	58	-9,750	26,834	16,368	39,507	30,530	36,657	-57.65%
YoY %	100.59%	-136.33%	63.94%	-58.57%	29.40%	-16.71%	-	-
Horiz. %	0.16%	-26.60%	73.20%	44.65%	107.77%	83.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58	-9,757	26,834	16,368	39,507	30,530	36,657	-57.65%
YoY %	100.59%	-136.36%	63.94%	-58.57%	29.40%	-16.71%	-	-
Horiz. %	0.16%	-26.62%	73.20%	44.65%	107.77%	83.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	98.42%	-	14.68%	11.85%	0.12%	-4.93%	-0.27%	-
YoY %	0.00%	-	23.88%	9,775.00%	102.43%	-1,725.93%	-	-
Horiz. %	-36,451.85%	-	-5,437.04%	-4,388.89%	-44.44%	1,825.93%	100.00%	-
Total Cost	36,844	42,844	37,907	182,334	155,144	146,605	73,554	-8.80%
YoY %	-14.00%	13.02%	-79.21%	17.53%	5.82%	99.32%	-	-
Horiz. %	50.09%	58.25%	51.54%	247.89%	210.93%	199.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,191,365	1,685,580	1,848,174	1,617,562	954,253	807,740	720,438	6.93%
YoY %	-29.32%	-8.80%	14.26%	69.51%	18.14%	12.12%	-	-
Horiz. %	165.37%	233.97%	256.53%	224.52%	132.45%	112.12%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	-	5,279	10,628	14,489	13,525	20,284	-
YoY %	-	-	-50.33%	-26.65%	7.13%	-33.32%	-	-
Horiz. %	-	-	26.03%	52.40%	71.43%	66.68%	100.00%	-
Div Payout %	-	-	19.67%	64.94%	36.67%	44.30%	55.34%	-
YoY %	-	-	-69.71%	77.09%	-17.22%	-19.95%	-	-
Horiz. %	-	-	35.54%	117.35%	66.26%	80.05%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,191,365	1,685,580	1,848,174	1,617,562	954,253	807,740	720,438	6.93%
YoY %	-29.32%	-8.80%	14.26%	69.51%	18.14%	12.12%	-	-
Horiz. %	165.37%	233.97%	256.53%	224.52%	132.45%	112.12%	100.00%	-
NOSH	531,811	531,599	531,599	531,428	482,970	483,069	482,964	1.29%
YoY %	0.04%	0.00%	0.03%	10.03%	-0.02%	0.02%	-	-
Horiz. %	110.11%	110.07%	110.07%	110.03%	100.00%	100.02%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	0.16%	-29.46%	41.45%	8.24%	20.30%	17.24%	33.26%	-
YoY %	100.54%	-171.07%	403.03%	-59.41%	17.75%	-48.17%	-	-
Horiz. %	0.48%	-88.57%	124.62%	24.77%	61.03%	51.83%	100.00%	-
ROE	0.00%	-0.58%	1.45%	1.01%	4.14%	3.78%	5.09%	-
YoY %	0.00%	-140.00%	43.56%	-75.60%	9.52%	-25.74%	-	-
Horiz. %	0.00%	-11.39%	28.49%	19.84%	81.34%	74.26%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	7.00	6.27	12.26	37.39	40.30	36.67	22.82	-14.57%
YoY %	11.64%	-48.86%	-67.21%	-7.22%	9.90%	60.69%	-	-
Horiz. %	30.67%	27.48%	53.72%	163.85%	176.60%	160.69%	100.00%	-
EPS	0.01	-1.85	5.08	3.08	8.18	6.32	7.59	-58.67%
YoY %	100.54%	-136.42%	64.94%	-62.35%	29.43%	-16.73%	-	-
Horiz. %	0.13%	-24.37%	66.93%	40.58%	107.77%	83.27%	100.00%	-
DPS	0.00	0.00	1.00	2.00	3.00	2.80	4.20	-
YoY %	0.00%	0.00%	-50.00%	-33.33%	7.14%	-33.33%	-	-
Horiz. %	0.00%	0.00%	23.81%	47.62%	71.43%	66.67%	100.00%	-
NAPS	2.2588	3.196	3.5009	3.0438	1.9758	1.6721	1.4917	5.68%
YoY %	-29.32%	-8.71%	15.02%	54.05%	18.16%	12.09%	-	-
Horiz. %	151.42%	214.25%	234.69%	204.05%	132.45%	112.09%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 531,428
RPS	6.71	6.02	11.77	36.14	35.40	32.21	20.04	-13.56%
YoY %	11.46%	-48.85%	-67.43%	2.09%	9.90%	60.73%	-	-
Horiz. %	33.48%	30.04%	58.73%	180.34%	176.65%	160.73%	100.00%	-
EPS	0.01	-1.77	4.88	2.98	7.18	5.55	6.67	-57.96%
YoY %	100.56%	-136.27%	63.76%	-58.50%	29.37%	-16.79%	-	-
Horiz. %	0.15%	-26.54%	73.16%	44.68%	107.65%	83.21%	100.00%	-
DPS	0.00	0.00	0.96	1.93	2.63	2.46	3.69	-
YoY %	0.00%	0.00%	-50.26%	-26.62%	6.91%	-33.33%	-	-
Horiz. %	0.00%	0.00%	26.02%	52.30%	71.27%	66.67%	100.00%	-
NAPS	2.1666	3.0654	3.361	2.9417	1.7354	1.4689	1.3102	6.93%
YoY %	-29.32%	-8.80%	14.25%	69.51%	18.14%	12.11%	-	-
Horiz. %	165.36%	233.96%	256.53%	224.52%	132.45%	112.11%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	30/09/13	28/09/12	30/09/11	-
Price	1.06	1.15	1.32	1.64	2.93	1.75	1.74	-
P/RPS	15.15	18.33	10.76	4.39	7.27	4.77	7.62	9.59%
YoY %	-17.35%	70.35%	145.10%	-39.61%	52.41%	-37.40%	-	-
Horiz. %	198.82%	240.55%	141.21%	57.61%	95.41%	62.60%	100.00%	-
P/EPS	9,639.29	-62.16	25.97	53.25	35.82	27.69	22.92	123.69%
YoY %	15,607.22%	-339.35%	-51.23%	48.66%	29.36%	20.81%	-	-
Horiz. %	42,056.24%	-271.20%	113.31%	232.33%	156.28%	120.81%	100.00%	-
EY	0.01	-1.61	3.85	1.88	2.79	3.61	4.36	-55.51%
YoY %	100.62%	-141.82%	104.79%	-32.62%	-22.71%	-17.20%	-	-
Horiz. %	0.23%	-36.93%	88.30%	43.12%	63.99%	82.80%	100.00%	-
DY	0.00	0.00	0.76	1.22	1.02	1.60	2.41	-
YoY %	0.00%	0.00%	-37.70%	19.61%	-36.25%	-33.61%	-	-
Horiz. %	0.00%	0.00%	31.54%	50.62%	42.32%	66.39%	100.00%	-
P/NAPS	0.47	0.36	0.38	0.54	1.48	1.05	1.17	-11.44%
YoY %	30.56%	-5.26%	-29.63%	-63.51%	40.95%	-10.26%	-	-
Horiz. %	40.17%	30.77%	32.48%	46.15%	126.50%	89.74%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	24/05/18	24/05/17	25/05/16	27/11/13	26/11/12	24/11/11	-
Price	0.99	1.20	1.36	1.59	3.25	2.00	1.92	-
P/RPS	14.15	19.12	11.09	4.25	8.06	5.45	8.41	7.17%
YoY %	-25.99%	72.41%	160.94%	-47.27%	47.89%	-35.20%	-	-
Horiz. %	168.25%	227.35%	131.87%	50.54%	95.84%	64.80%	100.00%	-
P/EPS	9,002.74	-64.86	26.76	51.62	39.73	31.65	25.30	118.76%
YoY %	13,980.27%	-342.38%	-48.16%	29.93%	25.53%	25.10%	-	-
Horiz. %	35,583.95%	-256.36%	105.77%	204.03%	157.04%	125.10%	100.00%	-
EY	0.01	-1.54	3.74	1.94	2.52	3.16	3.95	-54.92%
YoY %	100.65%	-141.18%	92.78%	-23.02%	-20.25%	-20.00%	-	-
Horiz. %	0.25%	-38.99%	94.68%	49.11%	63.80%	80.00%	100.00%	-
DY	0.00	0.00	0.74	1.26	0.92	1.40	2.19	-
YoY %	0.00%	0.00%	-41.27%	36.96%	-34.29%	-36.07%	-	-
Horiz. %	0.00%	0.00%	33.79%	57.53%	42.01%	63.93%	100.00%	-
P/NAPS	0.44	0.38	0.39	0.52	1.64	1.20	1.29	-13.35%
YoY %	15.79%	-2.56%	-25.00%	-68.29%	36.67%	-6.98%	-	-
Horiz. %	34.11%	29.46%	30.23%	40.31%	127.13%	93.02%	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