[COASTAL] YoY TTM 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
TTM Result
Revenue	145,642	346,541	400,139	1,457,588	700,231	789,964	703,293	-18.92%
YoY %	-57.97%	-13.39%	-72.55%	108.16%	-11.36%	12.32%	-	-
Horiz. %	20.71%	49.27%	56.90%	207.25%	99.56%	112.32%	100.00%	-
PBT	-524,530	25,862	66,016	89,970	130,835	141,328	194,472	-
YoY %	-2,128.19%	-60.82%	-26.62%	-31.23%	-7.42%	-27.33%	-	-
Horiz. %	-269.72%	13.30%	33.95%	46.26%	67.28%	72.67%	100.00%	-
Tax	-14,199	-18,614	-18,288	-1,698	195	469	551	-
YoY %	23.72%	-1.78%	-977.03%	-970.77%	-58.42%	-14.88%	-	-
Horiz. %	-2,576.95%	-3,378.22%	-3,319.06%	-308.17%	35.39%	85.12%	100.00%	-
NP	-538,729	7,248	47,728	88,272	131,030	141,797	195,023	-
YoY %	-7,532.80%	-84.81%	-45.93%	-32.63%	-7.59%	-27.29%	-	-
Horiz. %	-276.24%	3.72%	24.47%	45.26%	67.19%	72.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-538,753	7,199	47,728	88,272	131,030	141,797	195,023	-
YoY %	-7,583.72%	-84.92%	-45.93%	-32.63%	-7.59%	-27.29%	-	-
Horiz. %	-276.25%	3.69%	24.47%	45.26%	67.19%	72.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	71.97%	27.70%	1.89%	-0.15%	-0.33%	-0.28%	-
YoY %	-	159.82%	1,365.61%	1,360.00%	54.55%	-17.86%	-	-
Horiz. %	-	-25,703.57%	-9,892.86%	-675.00%	53.57%	117.86%	100.00%	-
Total Cost	684,371	339,293	352,411	1,369,316	569,201	648,167	508,270	4.04%
YoY %	101.71%	-3.72%	-74.26%	140.57%	-12.18%	27.52%	-	-
Horiz. %	134.65%	66.75%	69.34%	269.41%	111.99%	127.52%	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	-	5,274	10,546	21,254	28,013	31,875	40,213	-
YoY %	-	-49.99%	-50.38%	-24.13%	-12.12%	-20.73%	-	-
Horiz. %	-	13.12%	26.23%	52.85%	69.66%	79.27%	100.00%	-
Div Payout %	-	73.26%	22.10%	24.08%	21.38%	22.48%	20.62%	-
YoY %	-	231.49%	-8.22%	12.63%	-4.89%	9.02%	-	-
Horiz. %	-	355.29%	107.18%	116.78%	103.69%	109.02%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
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	-369.90%	2.09%	11.93%	6.06%	18.71%	17.95%	27.73%	-
YoY %	-17,798.56%	-82.48%	96.86%	-67.61%	4.23%	-35.27%	-	-
Horiz. %	-1,333.93%	7.54%	43.02%	21.85%	67.47%	64.73%	100.00%	-
ROE	-45.22%	0.43%	2.58%	5.46%	13.73%	17.55%	27.07%	-
YoY %	-10,616.28%	-83.33%	-52.75%	-60.23%	-21.77%	-35.17%	-	-
Horiz. %	-167.05%	1.59%	9.53%	20.17%	50.72%	64.83%	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	27.61	65.71	75.80	274.28	144.98	163.53	145.62	-19.87%
YoY %	-57.98%	-13.31%	-72.36%	89.18%	-11.34%	12.30%	-	-
Horiz. %	18.96%	45.12%	52.05%	188.35%	99.56%	112.30%	100.00%	-
EPS	-102.15	1.36	9.04	16.61	27.13	29.35	40.38	-
YoY %	-7,611.03%	-84.96%	-45.57%	-38.78%	-7.56%	-27.32%	-	-
Horiz. %	-252.97%	3.37%	22.39%	41.13%	67.19%	72.68%	100.00%	-
DPS	0.00	1.00	2.00	4.00	5.80	6.60	8.33	-
YoY %	0.00%	-50.00%	-50.00%	-31.03%	-12.12%	-20.77%	-	-
Horiz. %	0.00%	12.00%	24.01%	48.02%	69.63%	79.23%	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	26.49	63.02	72.77	265.07	127.34	143.66	127.90	-18.92%
YoY %	-57.97%	-13.40%	-72.55%	108.16%	-11.36%	12.32%	-	-
Horiz. %	20.71%	49.27%	56.90%	207.25%	99.56%	112.32%	100.00%	-
EPS	-97.98	1.31	8.68	16.05	23.83	25.79	35.47	-
YoY %	-7,579.39%	-84.91%	-45.92%	-32.65%	-7.60%	-27.29%	-	-
Horiz. %	-276.23%	3.69%	24.47%	45.25%	67.18%	72.71%	100.00%	-
DPS	0.00	0.96	1.92	3.87	5.09	5.80	7.31	-
YoY %	0.00%	-50.00%	-50.39%	-23.97%	-12.24%	-20.66%	-	-
Horiz. %	0.00%	13.13%	26.27%	52.94%	69.63%	79.34%	100.00%	-
NAPS	2.1666	3.0653	3.361	2.9416	1.7354	1.4689	1.3102	6.93%
YoY %	-29.32%	-8.80%	14.26%	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	3.84	1.75	1.74	0.60	2.02	1.07	1.19	16.89%
YoY %	119.43%	0.57%	190.00%	-70.30%	88.79%	-10.08%	-	-
Horiz. %	322.69%	147.06%	146.22%	50.42%	169.75%	89.92%	100.00%	-
P/EPS	-1.04	84.25	14.60	9.87	10.80	5.96	4.31	-
YoY %	-101.23%	477.05%	47.92%	-8.61%	81.21%	38.28%	-	-
Horiz. %	-24.13%	1,954.76%	338.75%	229.00%	250.58%	138.28%	100.00%	-
EY	-96.36	1.19	6.85	10.13	9.26	16.77	23.21	-
YoY %	-8,197.48%	-82.63%	-32.38%	9.40%	-44.78%	-27.75%	-	-
Horiz. %	-415.17%	5.13%	29.51%	43.64%	39.90%	72.25%	100.00%	-
DY	0.00	0.87	1.52	2.44	1.98	3.77	4.79	-
YoY %	0.00%	-42.76%	-37.70%	23.23%	-47.48%	-21.29%	-	-
Horiz. %	0.00%	18.16%	31.73%	50.94%	41.34%	78.71%	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	3.59	1.83	1.79	0.58	2.24	1.22	1.32	14.26%
YoY %	96.17%	2.23%	208.62%	-74.11%	83.61%	-7.58%	-	-
Horiz. %	271.97%	138.64%	135.61%	43.94%	169.70%	92.42%	100.00%	-
P/EPS	-0.97	87.91	15.04	9.57	11.98	6.81	4.75	-
YoY %	-101.10%	484.51%	57.16%	-20.12%	75.92%	43.37%	-	-
Horiz. %	-20.42%	1,850.74%	316.63%	201.47%	252.21%	143.37%	100.00%	-
EY	-103.18	1.14	6.65	10.45	8.35	14.68	21.03	-
YoY %	-9,150.88%	-82.86%	-36.36%	25.15%	-43.12%	-30.19%	-	-
Horiz. %	-490.63%	5.42%	31.62%	49.69%	39.71%	69.81%	100.00%	-
DY	0.00	0.83	1.47	2.52	1.78	3.30	4.34	-
YoY %	0.00%	-43.54%	-41.67%	41.57%	-46.06%	-23.96%	-	-
Horiz. %	0.00%	19.12%	33.87%	58.06%	41.01%	76.04%	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