[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	134,559	76,160	1,490,929	1,293,574	1,609,838	921,223	877,211	-71.18%
YoY %	76.68%	-94.89%	15.26%	-19.65%	74.75%	5.02%	-	-
Horiz. %	15.34%	8.68%	169.96%	147.46%	183.52%	105.02%	100.00%	-
PBT	17,745	8,603	71,430	55,353	137,617	24,063	190,879	-79.33%
YoY %	106.27%	-87.96%	29.04%	-59.78%	471.90%	-87.39%	-	-
Horiz. %	9.30%	4.51%	37.42%	29.00%	72.10%	12.61%	100.00%	-
Tax	-9,718	-5,495	-5,963	-1,907	198	-315	-2,166	170.79%
YoY %	-76.85%	7.85%	-212.69%	-1,063.13%	162.86%	85.46%	-	-
Horiz. %	448.66%	253.69%	275.30%	88.04%	-9.14%	14.54%	100.00%	-
NP	8,027	3,108	65,467	53,446	137,815	23,748	188,713	-87.69%
YoY %	158.27%	-95.25%	22.49%	-61.22%	480.32%	-87.42%	-	-
Horiz. %	4.25%	1.65%	34.69%	28.32%	73.03%	12.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,027	3,108	65,467	53,446	137,815	23,748	188,713	-87.69%
YoY %	158.27%	-95.25%	22.49%	-61.22%	480.32%	-87.42%	-	-
Horiz. %	4.25%	1.65%	34.69%	28.32%	73.03%	12.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.76%	63.87%	8.35%	3.45%	-0.14%	1.31%	1.13%	-
YoY %	-14.26%	664.91%	142.03%	2,564.29%	-110.69%	15.93%	-	-
Horiz. %	4,846.02%	5,652.21%	738.94%	305.31%	-12.39%	115.93%	100.00%	-
Total Cost	126,532	73,052	1,425,462	1,240,128	1,472,023	897,475	688,498	-67.50%
YoY %	73.21%	-94.88%	14.94%	-15.75%	64.02%	30.35%	-	-
Horiz. %	18.38%	10.61%	207.04%	180.12%	213.80%	130.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,847,673	1,696,441	1,670,659	1,616,054	1,745,515	1,773,645	1,587,152	10.61%
YoY %	8.91%	1.54%	3.38%	-7.42%	-1.59%	11.75%	-	-
Horiz. %	116.41%	106.89%	105.26%	101.82%	109.98%	111.75%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	5,301	5,267	21,232	21,237	30,790	10,621	36,110	-72.00%
YoY %	0.65%	-75.19%	-0.02%	-31.03%	189.90%	-70.59%	-	-
Horiz. %	14.68%	14.59%	58.80%	58.81%	85.27%	29.41%	100.00%	-
Div Payout %	66.05%	169.49%	32.43%	39.74%	22.34%	44.73%	19.14%	-
YoY %	-61.03%	422.63%	-18.39%	77.89%	-50.06%	133.70%	-	-
Horiz. %	345.09%	885.53%	169.44%	207.63%	116.72%	233.70%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	1,847,673	1,696,441	1,670,659	1,616,054	1,745,515	1,773,645	1,587,152	10.61%
YoY %	8.91%	1.54%	3.38%	-7.42%	-1.59%	11.75%	-	-
Horiz. %	116.41%	106.89%	105.26%	101.82%	109.98%	111.75%	100.00%	-
NOSH	531,599	526,779	530,823	530,933	530,874	531,079	531,033	0.07%
YoY %	0.91%	-0.76%	-0.02%	0.01%	-0.04%	0.01%	-	-
Horiz. %	100.11%	99.20%	99.96%	99.98%	99.97%	100.01%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	5.97%	4.08%	4.39%	4.13%	8.56%	2.58%	21.51%	-
YoY %	46.32%	-7.06%	6.30%	-51.75%	231.78%	-88.01%	-	-
Horiz. %	27.75%	18.97%	20.41%	19.20%	39.80%	11.99%	100.00%	-
ROE	0.43%	0.18%	3.92%	3.31%	7.90%	1.34%	11.89%	-
YoY %	138.89%	-95.41%	18.43%	-58.10%	489.55%	-88.73%	-	-
Horiz. %	3.62%	1.51%	32.97%	27.84%	66.44%	11.27%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	25.38	14.46	280.87	243.64	303.24	173.46	165.19	-71.15%
YoY %	75.52%	-94.85%	15.28%	-19.65%	74.82%	5.01%	-	-
Horiz. %	15.36%	8.75%	170.03%	147.49%	183.57%	105.01%	100.00%	-
EPS	1.51	0.59	12.34	10.07	25.96	4.47	36.26	-87.86%
YoY %	155.93%	-95.22%	22.54%	-61.21%	480.76%	-87.67%	-	-
Horiz. %	4.16%	1.63%	34.03%	27.77%	71.59%	12.33%	100.00%	-
DPS	1.00	1.00	4.00	4.00	5.80	2.00	6.80	-71.97%
YoY %	0.00%	-75.00%	0.00%	-31.03%	190.00%	-70.59%	-	-
Horiz. %	14.71%	14.71%	58.82%	58.82%	85.29%	29.41%	100.00%	-
NAPS	3.4849	3.2204	3.1473	3.0438	3.288	3.3397	2.9888	10.72%
YoY %	8.21%	2.32%	3.40%	-7.43%	-1.55%	11.74%	-	-
Horiz. %	116.60%	107.75%	105.30%	101.84%	110.01%	111.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 531,428
RPS	24.47	13.85	271.13	235.24	292.76	167.53	159.53	-71.18%
YoY %	76.68%	-94.89%	15.26%	-19.65%	74.75%	5.01%	-	-
Horiz. %	15.34%	8.68%	169.96%	147.46%	183.51%	105.01%	100.00%	-
EPS	1.46	0.57	11.91	9.72	25.06	4.32	34.32	-87.69%
YoY %	156.14%	-95.21%	22.53%	-61.21%	480.09%	-87.41%	-	-
Horiz. %	4.25%	1.66%	34.70%	28.32%	73.02%	12.59%	100.00%	-
DPS	0.96	0.96	3.86	3.86	5.60	1.93	6.57	-72.09%
YoY %	0.00%	-75.13%	0.00%	-31.07%	190.16%	-70.62%	-	-
Horiz. %	14.61%	14.61%	58.75%	58.75%	85.24%	29.38%	100.00%	-
NAPS	3.3601	3.0851	3.0382	2.9389	3.1743	3.2255	2.8863	10.61%
YoY %	8.91%	1.54%	3.38%	-7.42%	-1.59%	11.75%	-	-
Horiz. %	116.42%	106.89%	105.26%	101.82%	109.98%	111.75%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.39	1.51	1.55	1.64	1.84	1.87	2.74	-
P/RPS	5.48	10.44	0.55	0.67	0.61	1.08	1.66	120.90%
YoY %	-47.51%	1,798.18%	-17.91%	9.84%	-43.52%	-34.94%	-	-
Horiz. %	330.12%	628.92%	33.13%	40.36%	36.75%	65.06%	100.00%	-
P/EPS	91.81	255.93	12.57	16.29	7.09	41.82	7.71	417.56%
YoY %	-64.13%	1,936.04%	-22.84%	129.76%	-83.05%	442.41%	-	-
Horiz. %	1,190.79%	3,319.46%	163.04%	211.28%	91.96%	542.41%	100.00%	-
EY	1.09	0.39	7.96	6.14	14.11	2.39	12.97	-80.66%
YoY %	179.49%	-95.10%	29.64%	-56.48%	490.38%	-81.57%	-	-
Horiz. %	8.40%	3.01%	61.37%	47.34%	108.79%	18.43%	100.00%	-
DY	0.72	0.66	2.58	2.44	3.15	1.07	2.48	-55.99%
YoY %	9.09%	-74.42%	5.74%	-22.54%	194.39%	-56.85%	-	-
Horiz. %	29.03%	26.61%	104.03%	98.39%	127.02%	43.15%	100.00%	-
P/NAPS	0.40	0.47	0.49	0.54	0.56	0.56	0.92	-42.46%
YoY %	-14.89%	-4.08%	-9.26%	-3.57%	0.00%	-39.13%	-	-
Horiz. %	43.48%	51.09%	53.26%	58.70%	60.87%	60.87%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	28/11/16	29/08/16	25/05/16	25/02/16	25/11/15	25/08/15	-
Price	1.45	1.37	1.46	1.59	1.67	1.94	1.74	-
P/RPS	5.71	9.48	0.52	0.65	0.55	1.12	1.05	207.65%
YoY %	-39.77%	1,723.08%	-20.00%	18.18%	-50.89%	6.67%	-	-
Horiz. %	543.81%	902.86%	49.52%	61.90%	52.38%	106.67%	100.00%	-
P/EPS	95.77	232.20	11.84	15.80	6.43	43.38	4.90	619.07%
YoY %	-58.76%	1,861.15%	-25.06%	145.72%	-85.18%	785.31%	-	-
Horiz. %	1,954.49%	4,738.78%	241.63%	322.45%	131.22%	885.31%	100.00%	-
EY	1.04	0.43	8.45	6.33	15.54	2.30	20.42	-86.13%
YoY %	141.86%	-94.91%	33.49%	-59.27%	575.65%	-88.74%	-	-
Horiz. %	5.09%	2.11%	41.38%	31.00%	76.10%	11.26%	100.00%	-
DY	0.69	0.73	2.74	2.52	3.47	1.03	3.91	-68.37%
YoY %	-5.48%	-73.36%	8.73%	-27.38%	236.89%	-73.66%	-	-
Horiz. %	17.65%	18.67%	70.08%	64.45%	88.75%	26.34%	100.00%	-
P/NAPS	0.42	0.43	0.46	0.52	0.51	0.58	0.58	-19.28%
YoY %	-2.33%	-6.52%	-11.54%	1.96%	-12.07%	0.00%	-	-
Horiz. %	72.41%	74.14%	79.31%	89.66%	87.93%	100.00%	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