[COASTAL] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 20.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 65,116 67,866 65,292 60,891 51,567 28,615 16,347 150.23%
PBT 15,246 17,487 17,287 16,564 13,167 7,714 4,719 117.76%
Tax -1,931 -1,700 -1,871 -2,340 -1,358 -894 -758 85.99%
NP 13,315 15,787 15,416 14,224 11,809 6,820 3,961 123.57%
-
NP to SH 13,315 15,787 15,416 14,224 11,809 6,820 3,961 123.57%
-
Tax Rate 12.67% 9.72% 10.82% 14.13% 10.31% 11.59% 16.06% -
Total Cost 51,801 52,079 49,876 46,667 39,758 21,795 12,386 158.45%
-
Net Worth 100,881 97,807 98,555 93,297 66,787 78,877 64,136 35.06%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 5,342 5,342 5,342 - - - -
Div Payout % - 33.84% 34.66% 37.56% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 100,881 97,807 98,555 93,297 66,787 78,877 64,136 35.06%
NOSH 335,600 66,735 66,835 66,712 66,787 61,483 53,527 238.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.45% 23.26% 23.61% 23.36% 22.90% 23.83% 24.23% -
ROE 13.20% 16.14% 15.64% 15.25% 17.68% 8.65% 6.18% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.40 101.69 97.69 91.27 77.21 46.54 30.54 -26.00%
EPS 3.97 23.66 23.07 21.32 17.68 11.09 7.40 -33.85%
DPS 0.00 8.00 7.99 8.01 0.00 0.00 0.00 -
NAPS 0.3006 1.4656 1.4746 1.3985 1.00 1.2829 1.1982 -60.05%
Adjusted Per Share Value based on latest NOSH - 66,712
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.84 12.34 11.87 11.07 9.38 5.20 2.97 150.36%
EPS 2.42 2.87 2.80 2.59 2.15 1.24 0.72 123.55%
DPS 0.00 0.97 0.97 0.97 0.00 0.00 0.00 -
NAPS 0.1835 0.1779 0.1792 0.1697 0.1215 0.1434 0.1166 35.11%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.50 0.45 0.46 0.54 0.45 0.42 0.00 -
P/RPS 2.58 0.44 0.47 0.59 0.58 0.90 0.00 -
P/EPS 12.60 1.90 1.99 2.53 2.55 3.79 0.00 -
EY 7.94 52.57 50.14 39.48 39.29 26.41 0.00 -
DY 0.00 17.78 17.38 14.83 0.00 0.00 0.00 -
P/NAPS 1.66 0.31 0.31 0.39 0.45 0.33 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 26/08/04 26/05/04 - - - -
Price 0.45 0.48 0.47 0.47 0.00 0.00 0.00 -
P/RPS 2.32 0.47 0.48 0.51 0.00 0.00 0.00 -
P/EPS 11.34 2.03 2.04 2.20 0.00 0.00 0.00 -
EY 8.82 49.28 49.08 45.36 0.00 0.00 0.00 -
DY 0.00 16.67 17.01 17.04 0.00 0.00 0.00 -
P/NAPS 1.50 0.33 0.32 0.34 0.00 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