[COASTAL] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.38%
YoY- 289.19%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 85,702 65,116 67,866 65,292 60,891 51,567 28,615 107.63%
PBT 16,525 15,246 17,487 17,287 16,564 13,167 7,714 66.10%
Tax -1,384 -1,931 -1,700 -1,871 -2,340 -1,358 -894 33.78%
NP 15,141 13,315 15,787 15,416 14,224 11,809 6,820 70.09%
-
NP to SH 15,141 13,315 15,787 15,416 14,224 11,809 6,820 70.09%
-
Tax Rate 8.38% 12.67% 9.72% 10.82% 14.13% 10.31% 11.59% -
Total Cost 70,561 51,801 52,079 49,876 46,667 39,758 21,795 118.68%
-
Net Worth 105,123 100,881 97,807 98,555 93,297 66,787 78,877 21.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 5,342 5,342 5,342 - - -
Div Payout % - - 33.84% 34.66% 37.56% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 105,123 100,881 97,807 98,555 93,297 66,787 78,877 21.08%
NOSH 333,937 335,600 66,735 66,835 66,712 66,787 61,483 208.66%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 17.67% 20.45% 23.26% 23.61% 23.36% 22.90% 23.83% -
ROE 14.40% 13.20% 16.14% 15.64% 15.25% 17.68% 8.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.66 19.40 101.69 97.69 91.27 77.21 46.54 -32.73%
EPS 4.53 3.97 23.66 23.07 21.32 17.68 11.09 -44.91%
DPS 0.00 0.00 8.00 7.99 8.01 0.00 0.00 -
NAPS 0.3148 0.3006 1.4656 1.4746 1.3985 1.00 1.2829 -60.77%
Adjusted Per Share Value based on latest NOSH - 66,835
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.59 11.84 12.34 11.87 11.07 9.38 5.20 107.78%
EPS 2.75 2.42 2.87 2.80 2.59 2.15 1.24 69.97%
DPS 0.00 0.00 0.97 0.97 0.97 0.00 0.00 -
NAPS 0.1912 0.1835 0.1779 0.1792 0.1697 0.1215 0.1434 21.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.45 0.50 0.45 0.46 0.54 0.45 0.42 -
P/RPS 1.75 2.58 0.44 0.47 0.59 0.58 0.90 55.72%
P/EPS 9.92 12.60 1.90 1.99 2.53 2.55 3.79 89.81%
EY 10.08 7.94 52.57 50.14 39.48 39.29 26.41 -47.35%
DY 0.00 0.00 17.78 17.38 14.83 0.00 0.00 -
P/NAPS 1.43 1.66 0.31 0.31 0.39 0.45 0.33 165.55%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 25/02/05 29/11/04 26/08/04 26/05/04 - - -
Price 0.44 0.45 0.48 0.47 0.47 0.00 0.00 -
P/RPS 1.71 2.32 0.47 0.48 0.51 0.00 0.00 -
P/EPS 9.70 11.34 2.03 2.04 2.20 0.00 0.00 -
EY 10.30 8.82 49.28 49.08 45.36 0.00 0.00 -
DY 0.00 0.00 16.67 17.01 17.04 0.00 0.00 -
P/NAPS 1.40 1.50 0.33 0.32 0.34 0.00 0.00 -

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
Post a Comment