[COASTAL] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	156,328	159,352	420,377	1,490,929	762,527	764,369	719,133	-18.40%
YoY %	-1.90%	-62.09%	-71.80%	95.52%	-0.24%	6.29%	-	-
Horiz. %	21.74%	22.16%	58.46%	207.32%	106.03%	106.29%	100.00%	-
PBT	29,860	-557,713	69,633	71,430	150,341	117,596	191,321	-21.93%
YoY %	105.35%	-900.93%	-2.52%	-52.49%	27.85%	-38.53%	-	-
Horiz. %	15.61%	-291.51%	36.40%	37.34%	78.58%	61.47%	100.00%	-
Tax	-15,315	-14,929	-20,596	-5,963	815	1,262	-685	51.31%
YoY %	-2.59%	27.52%	-245.40%	-831.66%	-35.42%	284.23%	-	-
Horiz. %	2,235.77%	2,179.42%	3,006.72%	870.51%	-118.98%	-184.23%	100.00%	-
NP	14,545	-572,642	49,037	65,467	151,156	118,858	190,636	-29.03%
YoY %	102.54%	-1,267.78%	-25.10%	-56.69%	27.17%	-37.65%	-	-
Horiz. %	7.63%	-300.39%	25.72%	34.34%	79.29%	62.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,550	-572,720	49,037	65,467	151,156	118,858	190,636	-29.03%
YoY %	102.54%	-1,267.93%	-25.10%	-56.69%	27.17%	-37.65%	-	-
Horiz. %	7.63%	-300.43%	25.72%	34.34%	79.29%	62.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	51.29%	-	29.58%	8.35%	-0.54%	-1.07%	0.36%	-
YoY %	0.00%	-	254.25%	1,646.30%	49.53%	-397.22%	-	-
Horiz. %	14,247.22%	-	8,216.67%	2,319.44%	-150.00%	-297.22%	100.00%	-
Total Cost	141,783	731,994	371,340	1,425,462	611,371	645,511	528,497	-16.08%
YoY %	-80.63%	97.12%	-73.95%	133.16%	-5.29%	22.14%	-	-
Horiz. %	26.83%	138.50%	70.26%	269.72%	115.68%	122.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,176,935	1,172,891	1,816,164	1,670,659	1,008,269	835,673	770,533	5.80%
YoY %	0.34%	-35.42%	8.71%	65.70%	20.65%	8.45%	-	-
Horiz. %	152.74%	152.22%	235.70%	216.82%	130.85%	108.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	-	5,274	10,548	21,232	28,015	31,894	46,880	-
YoY %	-	-50.00%	-50.32%	-24.21%	-12.16%	-31.97%	-	-
Horiz. %	-	11.25%	22.50%	45.29%	59.76%	68.03%	100.00%	-
Div Payout %	-	0.00%	21.51%	32.43%	18.53%	26.83%	24.59%	-
YoY %	-	0.00%	-33.67%	75.01%	-30.94%	9.11%	-	-
Horiz. %	-	0.00%	87.47%	131.88%	75.36%	109.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	1,176,935	1,172,891	1,816,164	1,670,659	1,008,269	835,673	770,533	5.80%
YoY %	0.34%	-35.42%	8.71%	65.70%	20.65%	8.45%	-	-
Horiz. %	152.74%	152.22%	235.70%	216.82%	130.85%	108.45%	100.00%	-
NOSH	531,888	531,599	531,599	530,823	483,026	483,243	483,305	1.28%
YoY %	0.05%	0.00%	0.15%	9.90%	-0.04%	-0.01%	-	-
Horiz. %	110.05%	109.99%	109.99%	109.83%	99.94%	99.99%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	9.30%	-359.36%	11.67%	4.39%	19.82%	15.55%	26.51%	-
YoY %	102.59%	-3,179.35%	165.83%	-77.85%	27.46%	-41.34%	-	-
Horiz. %	35.08%	-1,355.56%	44.02%	16.56%	74.76%	58.66%	100.00%	-
ROE	1.24%	-48.83%	2.70%	3.92%	14.99%	14.22%	24.74%	-
YoY %	102.54%	-1,908.52%	-31.12%	-73.85%	5.41%	-42.52%	-	-
Horiz. %	5.01%	-197.37%	10.91%	15.84%	60.59%	57.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	29.63	30.21	79.71	280.87	157.86	158.17	148.79	-19.35%
YoY %	-1.92%	-62.10%	-71.62%	77.92%	-0.20%	6.30%	-	-
Horiz. %	19.91%	20.30%	53.57%	188.77%	106.10%	106.30%	100.00%	-
EPS	2.76	-108.59	9.27	12.34	31.29	24.60	39.45	-29.85%
YoY %	102.54%	-1,271.41%	-24.88%	-60.56%	27.20%	-37.64%	-	-
Horiz. %	7.00%	-275.26%	23.50%	31.28%	79.32%	62.36%	100.00%	-
DPS	0.00	1.00	2.00	4.00	5.80	6.60	9.70	-
YoY %	0.00%	-50.00%	-50.00%	-31.03%	-12.12%	-31.96%	-	-
Horiz. %	0.00%	10.31%	20.62%	41.24%	59.79%	68.04%	100.00%	-
NAPS	2.2304	2.2239	3.4436	3.1473	2.0874	1.7293	1.5943	4.57%
YoY %	0.29%	-35.42%	9.41%	50.78%	20.71%	8.47%	-	-
Horiz. %	139.90%	139.49%	215.99%	197.41%	130.93%	108.47%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 529,506
RPS	28.43	28.98	76.45	271.14	138.67	139.01	130.78	-18.40%
YoY %	-1.90%	-62.09%	-71.80%	95.53%	-0.24%	6.29%	-	-
Horiz. %	21.74%	22.16%	58.46%	207.33%	106.03%	106.29%	100.00%	-
EPS	2.65	-104.15	8.92	11.91	27.49	21.62	34.67	-29.02%
YoY %	102.54%	-1,267.60%	-25.10%	-56.68%	27.15%	-37.64%	-	-
Horiz. %	7.64%	-300.40%	25.73%	34.35%	79.29%	62.36%	100.00%	-
DPS	0.00	0.96	1.92	3.86	5.09	5.80	8.53	-
YoY %	0.00%	-50.00%	-50.26%	-24.17%	-12.24%	-32.00%	-	-
Horiz. %	0.00%	11.25%	22.51%	45.25%	59.67%	68.00%	100.00%	-
NAPS	2.1403	2.133	3.3028	3.0382	1.8336	1.5197	1.4013	5.80%
YoY %	0.34%	-35.42%	8.71%	65.70%	20.66%	8.45%	-	-
Horiz. %	152.74%	152.22%	235.70%	216.81%	130.85%	108.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	31/12/13	31/12/12	30/12/11	-
Price	0.925	0.95	1.32	1.55	3.43	2.00	1.93	-
P/RPS	3.12	3.14	1.66	0.55	2.17	1.26	1.30	12.37%
YoY %	-0.64%	89.16%	201.82%	-74.65%	72.22%	-3.08%	-	-
Horiz. %	240.00%	241.54%	127.69%	42.31%	166.92%	96.92%	100.00%	-
P/EPS	33.55	-0.87	14.20	12.57	10.96	8.13	4.89	29.26%
YoY %	3,956.32%	-106.13%	12.97%	14.69%	34.81%	66.26%	-	-
Horiz. %	686.09%	-17.79%	290.39%	257.06%	224.13%	166.26%	100.00%	-
EY	2.98	-114.31	7.04	7.96	9.12	12.30	20.44	-22.63%
YoY %	102.61%	-1,723.72%	-11.56%	-12.72%	-25.85%	-39.82%	-	-
Horiz. %	14.58%	-559.25%	34.44%	38.94%	44.62%	60.18%	100.00%	-
DY	0.00	1.05	1.52	2.58	1.69	3.30	5.03	-
YoY %	0.00%	-30.92%	-41.09%	52.66%	-48.79%	-34.39%	-	-
Horiz. %	0.00%	20.87%	30.22%	51.29%	33.60%	65.61%	100.00%	-
P/NAPS	0.41	0.43	0.38	0.49	1.64	1.16	1.21	-13.43%
YoY %	-4.65%	13.16%	-22.45%	-70.12%	41.38%	-4.13%	-	-
Horiz. %	33.88%	35.54%	31.40%	40.50%	135.54%	95.87%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	30/08/18	30/08/17	29/08/16	25/02/14	25/02/13	24/02/12	-
Price	0.915	1.10	1.15	1.46	4.43	2.02	2.40	-
P/RPS	3.09	3.64	1.44	0.52	2.81	1.28	1.61	9.07%
YoY %	-15.11%	152.78%	176.92%	-81.49%	119.53%	-20.50%	-	-
Horiz. %	191.93%	226.09%	89.44%	32.30%	174.53%	79.50%	100.00%	-
P/EPS	33.18	-1.01	12.37	11.84	14.16	8.21	6.08	25.38%
YoY %	3,385.15%	-108.16%	4.48%	-16.38%	72.47%	35.03%	-	-
Horiz. %	545.72%	-16.61%	203.45%	194.74%	232.89%	135.03%	100.00%	-
EY	3.01	-98.72	8.09	8.45	7.06	12.18	16.44	-20.25%
YoY %	103.05%	-1,320.27%	-4.26%	19.69%	-42.04%	-25.91%	-	-
Horiz. %	18.31%	-600.49%	49.21%	51.40%	42.94%	74.09%	100.00%	-
DY	0.00	0.91	1.74	2.74	1.31	3.27	4.04	-
YoY %	0.00%	-47.70%	-36.50%	109.16%	-59.94%	-19.06%	-	-
Horiz. %	0.00%	22.52%	43.07%	67.82%	32.43%	80.94%	100.00%	-
P/NAPS	0.41	0.49	0.33	0.46	2.12	1.17	1.51	-15.95%
YoY %	-16.33%	48.48%	-28.26%	-78.30%	81.20%	-22.52%	-	-
Horiz. %	27.15%	32.45%	21.85%	30.46%	140.40%	77.48%	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