[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -56.83%
YoY- 63.22%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 159,288 100,374 60,933 24,117 103,165 87,742 34,387 177.10%
PBT 38,532 26,364 17,295 7,393 16,571 14,590 5,610 260.06%
Tax -4,326 -4,263 -2,277 -462 -564 -1,362 -699 235.96%
NP 34,206 22,101 15,018 6,931 16,007 13,228 4,911 263.42%
-
NP to SH 34,218 22,083 15,000 6,922 16,033 13,254 4,933 262.43%
-
Tax Rate 11.23% 16.17% 13.17% 6.25% 3.40% 9.34% 12.46% -
Total Cost 125,082 78,273 45,915 17,186 87,158 74,514 29,476 161.42%
-
Net Worth 149,185 138,478 131,291 126,635 116,463 111,006 105,592 25.83%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,012 4,009 4,008 - 4,011 4,006 - -
Div Payout % 11.73% 18.15% 26.73% - 25.02% 30.23% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 149,185 138,478 131,291 126,635 116,463 111,006 105,592 25.83%
NOSH 334,346 334,084 334,075 334,396 334,279 333,853 333,310 0.20%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.47% 22.02% 24.65% 28.74% 15.52% 15.08% 14.28% -
ROE 22.94% 15.95% 11.42% 5.47% 13.77% 11.94% 4.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.64 30.04 18.24 7.21 30.86 26.28 10.32 176.47%
EPS 10.24 6.61 4.49 2.07 4.80 3.97 1.48 261.82%
DPS 1.20 1.20 1.20 0.00 1.20 1.20 0.00 -
NAPS 0.4462 0.4145 0.393 0.3787 0.3484 0.3325 0.3168 25.57%
Adjusted Per Share Value based on latest NOSH - 334,396
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.97 18.25 11.08 4.39 18.76 15.96 6.25 177.22%
EPS 6.22 4.02 2.73 1.26 2.92 2.41 0.90 261.55%
DPS 0.73 0.73 0.73 0.00 0.73 0.73 0.00 -
NAPS 0.2713 0.2518 0.2388 0.2303 0.2118 0.2019 0.192 25.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.43 0.34 0.31 0.38 0.38 0.34 -
P/RPS 1.32 1.43 1.86 4.30 1.23 1.45 3.30 -45.62%
P/EPS 6.16 6.51 7.57 14.98 7.92 9.57 22.97 -58.31%
EY 16.24 15.37 13.21 6.68 12.62 10.45 4.35 140.07%
DY 1.90 2.79 3.53 0.00 3.16 3.16 0.00 -
P/NAPS 1.41 1.04 0.87 0.82 1.09 1.14 1.07 20.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 24/08/06 26/05/06 24/02/06 23/11/05 29/08/05 -
Price 1.24 0.49 0.44 0.33 0.32 0.40 0.38 -
P/RPS 2.60 1.63 2.41 4.58 1.04 1.52 3.68 -20.62%
P/EPS 12.12 7.41 9.80 15.94 6.67 10.08 25.68 -39.29%
EY 8.25 13.49 10.20 6.27 14.99 9.93 3.89 64.84%
DY 0.97 2.45 2.73 0.00 3.75 3.00 0.00 -
P/NAPS 2.78 1.18 1.12 0.87 0.92 1.20 1.20 74.81%

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