[COASTAL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 130.11%
YoY- 132.1%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 279,761 175,101 170,220 136,336 60,933 34,387 30,072 44.99%
PBT 91,604 60,992 42,983 36,037 17,295 5,610 8,839 47.63%
Tax -23 -257 -154 -1,222 -2,277 -699 -1,271 -48.74%
NP 91,581 60,735 42,829 34,815 15,018 4,911 7,568 51.49%
-
NP to SH 91,581 60,735 42,829 34,815 15,000 4,933 7,568 51.49%
-
Tax Rate 0.03% 0.42% 0.36% 3.39% 13.17% 12.46% 14.38% -
Total Cost 188,180 114,366 127,391 101,521 45,915 29,476 22,504 42.44%
-
Net Worth 533,829 368,616 257,254 187,143 131,291 105,592 98,497 32.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 18,120 10,605 12,276 6,860 4,008 - - -
Div Payout % 19.79% 17.46% 28.67% 19.70% 26.73% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 533,829 368,616 257,254 187,143 131,291 105,592 98,497 32.51%
NOSH 362,409 353,521 350,769 343,004 334,075 333,310 66,796 32.54%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 32.74% 34.69% 25.16% 25.54% 24.65% 14.28% 25.17% -
ROE 17.16% 16.48% 16.65% 18.60% 11.42% 4.67% 7.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 77.19 49.53 48.53 39.75 18.24 10.32 45.02 9.39%
EPS 25.27 17.18 12.21 10.15 4.49 1.48 11.33 14.29%
DPS 5.00 3.00 3.50 2.00 1.20 0.00 0.00 -
NAPS 1.473 1.0427 0.7334 0.5456 0.393 0.3168 1.4746 -0.01%
Adjusted Per Share Value based on latest NOSH - 346,566
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.93 31.88 30.99 24.82 11.09 6.26 5.47 45.01%
EPS 16.67 11.06 7.80 6.34 2.73 0.90 1.38 51.44%
DPS 3.30 1.93 2.24 1.25 0.73 0.00 0.00 -
NAPS 0.9719 0.6711 0.4683 0.3407 0.239 0.1922 0.1793 32.52%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.71 1.29 1.65 1.88 0.34 0.34 0.46 -
P/RPS 2.22 2.60 3.40 4.73 1.86 3.30 1.02 13.83%
P/EPS 6.77 7.51 13.51 18.52 7.57 22.97 4.06 8.89%
EY 14.78 13.32 7.40 5.40 13.21 4.35 24.63 -8.15%
DY 2.92 2.33 2.12 1.06 3.53 0.00 0.00 -
P/NAPS 1.16 1.24 2.25 3.45 0.87 1.07 0.31 24.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 25/08/08 24/08/07 24/08/06 29/08/05 26/08/04 -
Price 1.65 1.45 1.65 1.78 0.44 0.38 0.47 -
P/RPS 2.14 2.93 3.40 4.48 2.41 3.68 1.04 12.77%
P/EPS 6.53 8.44 13.51 17.54 9.80 25.68 4.15 7.84%
EY 15.32 11.85 7.40 5.70 10.20 3.89 24.11 -7.27%
DY 3.03 2.07 2.12 1.12 2.73 0.00 0.00 -
P/NAPS 1.12 1.39 2.25 3.26 1.12 1.20 0.32 23.20%

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