[COASTAL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.0%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 116,989 68,774 119,640 69,558 59,885 60,144 37,296 114.13%
PBT 19,453 11,220 18,704 15,572 16,045 17,678 13,588 26.99%
Tax -1,816 -1,398 -1,740 -1,751 -1,648 -2,542 -3,928 -40.18%
NP 17,637 9,822 16,964 13,821 14,397 15,136 9,660 49.32%
-
NP to SH 17,672 9,866 16,964 13,821 14,397 15,136 9,660 49.52%
-
Tax Rate 9.34% 12.46% 9.30% 11.24% 10.27% 14.38% 28.91% -
Total Cost 99,352 58,952 102,676 55,737 45,488 45,008 27,636 134.49%
-
Net Worth 111,006 105,592 105,123 103,249 97,930 98,497 93,297 12.27%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,341 - - 26,696 - - - -
Div Payout % 30.23% - - 193.16% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 111,006 105,592 105,123 103,249 97,930 98,497 93,297 12.27%
NOSH 333,853 333,310 333,937 333,709 66,819 66,796 66,712 192.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.08% 14.28% 14.18% 19.87% 24.04% 25.17% 25.90% -
ROE 15.92% 9.34% 16.14% 13.39% 14.70% 15.37% 10.35% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.04 20.63 35.83 20.84 89.62 90.04 55.91 -26.74%
EPS 5.29 2.96 5.08 4.14 21.55 22.66 14.48 -48.86%
DPS 1.60 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.3325 0.3168 0.3148 0.3094 1.4656 1.4746 1.3985 -61.58%
Adjusted Per Share Value based on latest NOSH - 335,600
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.31 12.52 21.79 12.67 10.91 10.95 6.79 114.21%
EPS 3.22 1.80 3.09 2.52 2.62 2.76 1.76 49.53%
DPS 0.97 0.00 0.00 4.86 0.00 0.00 0.00 -
NAPS 0.2022 0.1923 0.1914 0.188 0.1783 0.1794 0.1699 12.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.34 0.45 0.50 0.45 0.46 0.54 -
P/RPS 1.08 1.65 1.26 2.40 0.50 0.51 0.97 7.41%
P/EPS 7.18 11.49 8.86 12.07 2.09 2.03 3.73 54.68%
EY 13.93 8.71 11.29 8.28 47.88 49.26 26.81 -35.34%
DY 4.21 0.00 0.00 16.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.07 1.43 1.62 0.31 0.31 0.39 104.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 24/05/05 25/02/05 29/11/04 26/08/04 26/05/04 -
Price 0.40 0.38 0.44 0.45 0.48 0.47 0.47 -
P/RPS 1.14 1.84 1.23 2.16 0.54 0.52 0.84 22.55%
P/EPS 7.56 12.84 8.66 10.87 2.23 2.07 3.25 75.46%
EY 13.23 7.79 11.55 9.20 44.89 48.21 30.81 -43.05%
DY 4.00 0.00 0.00 17.78 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.40 1.45 0.33 0.32 0.34 131.63%

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