[COMFORT] QoQ Annualized Quarter Result on 30-Apr-2016 [#1]

Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -264.37%
YoY- -330.8%
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 262,988 253,657 232,408 209,208 229,838 228,266 219,848 12.62%
PBT 25,673 23,376 18,866 -37,996 22,780 21,557 18,070 26.24%
Tax 194 212 -58 228 198 126 126 33.16%
NP 25,867 23,588 18,808 -37,768 22,978 21,684 18,196 26.29%
-
NP to SH 25,867 23,588 18,808 -37,768 22,978 21,684 18,196 26.29%
-
Tax Rate -0.76% -0.91% 0.31% - -0.87% -0.58% -0.70% -
Total Cost 237,121 230,069 213,600 246,976 206,860 206,582 201,652 11.35%
-
Net Worth 206,752 160,245 190,319 173,196 178,933 122,312 103,977 57.79%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 206,752 160,245 190,319 173,196 178,933 122,312 103,977 57.79%
NOSH 558,790 558,790 559,761 558,698 559,166 453,008 433,238 18.39%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 9.84% 9.30% 8.09% -18.05% 10.00% 9.50% 8.28% -
ROE 12.51% 14.72% 9.88% -21.81% 12.84% 17.73% 17.50% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 47.06 55.40 41.52 37.45 41.10 50.39 50.75 -4.88%
EPS 4.63 4.23 3.36 -6.76 5.02 4.79 4.20 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.35 0.34 0.31 0.32 0.27 0.24 33.27%
Adjusted Per Share Value based on latest NOSH - 558,698
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 45.11 43.51 39.87 35.89 39.43 39.16 37.71 12.62%
EPS 4.44 4.05 3.23 -6.48 3.94 3.72 3.12 26.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3547 0.2749 0.3265 0.2971 0.3069 0.2098 0.1784 57.78%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.70 0.72 0.63 0.745 0.78 0.79 0.91 -
P/RPS 1.49 1.30 1.52 1.99 1.90 1.57 1.79 -11.46%
P/EPS 15.12 13.98 18.75 -11.02 18.98 16.50 21.67 -21.24%
EY 6.61 7.16 5.33 -9.07 5.27 6.06 4.62 26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.06 1.85 2.40 2.44 2.93 3.79 -36.98%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 29/03/17 17/02/17 17/02/17 17/02/17 25/03/16 11/12/15 17/09/15 -
Price 0.715 0.75 0.75 0.75 0.81 0.88 0.69 -
P/RPS 1.52 1.35 1.81 2.00 1.97 1.75 1.36 7.66%
P/EPS 15.45 14.56 22.32 -11.09 19.71 18.38 16.43 -3.99%
EY 6.47 6.87 4.48 -9.01 5.07 5.44 6.09 4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.14 2.21 2.42 2.53 3.26 2.88 -23.32%

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