[COASTAL] YoY Quarter Result on 31-Dec-2014

Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -28.0%
YoY- -20.19%
View:
Show?
Quarter Result
31/12/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 173,649 164,014 350,952 177,727 -2.29%
PBT 12,721 34,617 66,216 39,463 -67.76%
Tax 609 209 -305 -374 -262.83%
NP 13,330 34,826 65,911 39,089 -65.89%
-
NP to SH 13,330 34,826 65,911 39,089 -65.89%
-
Tax Rate -4.79% -0.60% 0.46% 0.95% -
Total Cost 160,319 129,188 285,041 138,638 15.63%
-
Net Worth 1,746,176 1,586,706 1,535,604 1,434,555 21.72%
Dividend
31/12/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 20,182 - -
Div Payout % - - 30.62% - -
Equity
31/12/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,746,176 1,586,706 1,535,604 1,434,555 21.72%
NOSH 531,075 530,884 531,112 531,100 -0.00%
Ratio Analysis
31/12/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.68% 21.23% 18.78% 21.99% -
ROE 0.76% 2.19% 4.29% 2.72% -
Per Share
31/12/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.70 30.89 66.08 33.46 -2.27%
EPS 2.51 6.56 12.41 7.36 -65.89%
DPS 0.00 0.00 3.80 0.00 -
NAPS 3.288 2.9888 2.8913 2.7011 21.72%
Adjusted Per Share Value based on latest NOSH - 531,100
31/12/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.58 29.83 63.82 32.32 -2.28%
EPS 2.42 6.33 11.99 7.11 -65.96%
DPS 0.00 0.00 3.67 0.00 -
NAPS 3.1756 2.8855 2.7926 2.6089 21.72%
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/15 31/03/15 31/12/14 CAGR
Date 31/12/15 30/06/15 31/03/15 31/12/14 -
Price 1.84 2.74 2.90 2.83 -
P/RPS 5.63 8.87 4.39 8.46 -33.45%
P/EPS 73.31 41.77 23.37 38.45 90.66%
EY 1.36 2.39 4.28 2.60 -47.69%
DY 0.00 0.00 1.31 0.00 -
P/NAPS 0.56 0.92 1.00 1.05 -46.66%
Price Multiplier on Announcement Date
31/12/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/02/16 25/08/15 21/05/15 24/02/15 -
Price 1.67 1.74 2.92 3.02 -
P/RPS 5.11 5.63 4.42 9.02 -43.34%
P/EPS 66.53 26.52 23.53 41.03 62.14%
EY 1.50 3.77 4.25 2.44 -38.52%
DY 0.00 0.00 1.30 0.00 -
P/NAPS 0.51 0.58 1.01 1.12 -54.46%

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