[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 79.12%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 121,866 96,468 103,165 116,989 68,774 119,640 69,558 45.47%
PBT 34,590 29,572 16,571 19,453 11,220 18,704 15,572 70.49%
Tax -4,554 -1,848 -564 -1,816 -1,398 -1,740 -1,751 89.45%
NP 30,036 27,724 16,007 17,637 9,822 16,964 13,821 68.01%
-
NP to SH 30,000 27,688 16,033 17,672 9,866 16,964 13,821 67.88%
-
Tax Rate 13.17% 6.25% 3.40% 9.34% 12.46% 9.30% 11.24% -
Total Cost 91,830 68,744 87,158 99,352 58,952 102,676 55,737 39.62%
-
Net Worth 131,291 126,635 116,463 111,006 105,592 105,123 103,249 17.42%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 8,017 - 4,011 5,341 - - 26,696 -55.25%
Div Payout % 26.73% - 25.02% 30.23% - - 193.16% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 131,291 126,635 116,463 111,006 105,592 105,123 103,249 17.42%
NOSH 334,075 334,396 334,279 333,853 333,310 333,937 333,709 0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 24.65% 28.74% 15.52% 15.08% 14.28% 14.18% 19.87% -
ROE 22.85% 21.86% 13.77% 15.92% 9.34% 16.14% 13.39% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.48 28.85 30.86 35.04 20.63 35.83 20.84 45.39%
EPS 8.98 8.28 4.80 5.29 2.96 5.08 4.14 67.80%
DPS 2.40 0.00 1.20 1.60 0.00 0.00 8.00 -55.28%
NAPS 0.393 0.3787 0.3484 0.3325 0.3168 0.3148 0.3094 17.33%
Adjusted Per Share Value based on latest NOSH - 334,216
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.19 17.57 18.79 21.31 12.52 21.79 12.67 45.44%
EPS 5.46 5.04 2.92 3.22 1.80 3.09 2.52 67.67%
DPS 1.46 0.00 0.73 0.97 0.00 0.00 4.86 -55.24%
NAPS 0.2391 0.2306 0.2121 0.2022 0.1923 0.1914 0.188 17.43%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.31 0.38 0.38 0.34 0.45 0.50 -
P/RPS 0.93 1.07 1.23 1.08 1.65 1.26 2.40 -46.94%
P/EPS 3.79 3.74 7.92 7.18 11.49 8.86 12.07 -53.90%
EY 26.41 26.71 12.62 13.93 8.71 11.29 8.28 117.14%
DY 7.06 0.00 3.16 4.21 0.00 0.00 16.00 -42.12%
P/NAPS 0.87 0.82 1.09 1.14 1.07 1.43 1.62 -34.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 24/02/06 23/11/05 29/08/05 24/05/05 25/02/05 -
Price 0.44 0.33 0.32 0.40 0.38 0.44 0.45 -
P/RPS 1.21 1.14 1.04 1.14 1.84 1.23 2.16 -32.11%
P/EPS 4.90 3.99 6.67 7.56 12.84 8.66 10.87 -41.29%
EY 20.41 25.09 14.99 13.23 7.79 11.55 9.20 70.34%
DY 5.45 0.00 3.75 4.00 0.00 0.00 17.78 -54.63%
P/NAPS 1.12 0.87 0.92 1.20 1.20 1.40 1.45 -15.85%

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