[COASTAL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 54.95%
YoY- 113.42%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 208,614 136,336 68,410 159,288 100,374 60,933 24,117 320.83%
PBT 54,050 36,037 16,980 38,532 26,364 17,295 7,393 276.23%
Tax -1,759 -1,222 -1,850 -4,326 -4,263 -2,277 -462 143.62%
NP 52,291 34,815 15,130 34,206 22,101 15,018 6,931 284.19%
-
NP to SH 52,291 34,815 15,130 34,218 22,083 15,000 6,922 284.52%
-
Tax Rate 3.25% 3.39% 10.90% 11.23% 16.17% 13.17% 6.25% -
Total Cost 156,323 101,521 53,280 125,082 78,273 45,915 17,186 335.15%
-
Net Worth 198,146 187,143 165,853 149,185 138,478 131,291 126,635 34.74%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,907 6,860 - 4,012 4,009 4,008 - -
Div Payout % 13.21% 19.70% - 11.73% 18.15% 26.73% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 198,146 187,143 165,853 149,185 138,478 131,291 126,635 34.74%
NOSH 345,383 343,004 339,237 334,346 334,084 334,075 334,396 2.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.07% 25.54% 22.12% 21.47% 22.02% 24.65% 28.74% -
ROE 26.39% 18.60% 9.12% 22.94% 15.95% 11.42% 5.47% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.40 39.75 20.17 47.64 30.04 18.24 7.21 311.94%
EPS 15.14 10.15 4.46 10.24 6.61 4.49 2.07 276.33%
DPS 2.00 2.00 0.00 1.20 1.20 1.20 0.00 -
NAPS 0.5737 0.5456 0.4889 0.4462 0.4145 0.393 0.3787 31.87%
Adjusted Per Share Value based on latest NOSH - 334,821
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 37.99 24.83 12.46 29.01 18.28 11.10 4.39 320.95%
EPS 9.52 6.34 2.76 6.23 4.02 2.73 1.26 284.57%
DPS 1.26 1.25 0.00 0.73 0.73 0.73 0.00 -
NAPS 0.3609 0.3408 0.302 0.2717 0.2522 0.2391 0.2306 34.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.95 1.88 1.44 0.63 0.43 0.34 0.31 -
P/RPS 3.23 4.73 7.14 1.32 1.43 1.86 4.30 -17.35%
P/EPS 12.88 18.52 32.29 6.16 6.51 7.57 14.98 -9.57%
EY 7.76 5.40 3.10 16.24 15.37 13.21 6.68 10.49%
DY 1.03 1.06 0.00 1.90 2.79 3.53 0.00 -
P/NAPS 3.40 3.45 2.95 1.41 1.04 0.87 0.82 157.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 24/05/07 26/02/07 23/11/06 24/08/06 26/05/06 -
Price 1.95 1.78 1.66 1.24 0.49 0.44 0.33 -
P/RPS 3.23 4.48 8.23 2.60 1.63 2.41 4.58 -20.75%
P/EPS 12.88 17.54 37.22 12.12 7.41 9.80 15.94 -13.23%
EY 7.76 5.70 2.69 8.25 13.49 10.20 6.27 15.25%
DY 1.03 1.12 0.00 0.97 2.45 2.73 0.00 -
P/NAPS 3.40 3.26 3.40 2.78 1.18 1.12 0.87 147.90%

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