[COMFORT] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 65.78%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Revenue 358,248 606,679 670,634 752,378 705,672 1,390,655 1,899,601 -69.27%
PBT -131,000 -60,171 -15,638 -6,156 -33,756 538,970 821,220 -
Tax 14,424 17,856 -17,389 -7,706 -6,748 -114,767 -200,509 -
NP -116,576 -42,315 -33,028 -13,862 -40,504 424,203 620,710 -
-
NP to SH -116,576 -42,315 -33,028 -13,862 -40,504 424,203 620,710 -
-
Tax Rate - - - - - 21.29% 24.42% -
Total Cost 474,824 648,994 703,662 766,240 746,176 966,452 1,278,891 -50.38%
-
Net Worth 864,113 893,882 910,413 928,708 922,904 940,317 928,708 -4.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Div - - - - - 34,826 52,239 -
Div Payout % - - - - - 8.21% 8.42% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Net Worth 864,113 893,882 910,413 928,708 922,904 940,317 928,708 -4.97%
NOSH 582,949 582,949 582,949 582,949 582,949 582,949 582,949 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
NP Margin -32.54% -6.97% -4.92% -1.84% -5.74% 30.50% 32.68% -
ROE -13.49% -4.73% -3.63% -1.49% -4.39% 45.11% 66.84% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 61.77 104.52 115.65 129.62 121.57 239.59 327.27 -69.25%
EPS -20.12 -7.30 -5.69 -2.38 -6.96 73.03 106.94 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 9.00 -
NAPS 1.49 1.54 1.57 1.60 1.59 1.62 1.60 -4.91%
Adjusted Per Share Value based on latest NOSH - 582,949
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
RPS 61.45 104.07 115.04 129.06 121.05 238.56 325.86 -69.27%
EPS -20.00 -7.26 -5.67 -2.38 -6.95 72.77 106.48 -
DPS 0.00 0.00 0.00 0.00 0.00 5.97 8.96 -
NAPS 1.4823 1.5334 1.5617 1.5931 1.5832 1.613 1.5931 -4.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 29/10/21 -
Price 0.395 0.485 0.49 0.63 0.77 1.06 1.19 -
P/RPS 0.64 0.46 0.42 0.49 0.63 0.44 0.36 50.22%
P/EPS -1.97 -6.65 -8.60 -26.38 -11.03 1.45 1.11 -
EY -50.89 -15.03 -11.62 -3.79 -9.06 68.95 89.86 -
DY 0.00 0.00 0.00 0.00 0.00 5.66 7.56 -
P/NAPS 0.27 0.31 0.31 0.39 0.48 0.65 0.74 -50.99%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 CAGR
Date 22/05/23 23/02/23 21/11/22 30/08/22 31/05/22 18/02/22 17/12/21 -
Price 0.42 0.405 0.475 0.47 0.65 0.905 1.05 -
P/RPS 0.68 0.39 0.41 0.36 0.53 0.38 0.32 70.43%
P/EPS -2.09 -5.56 -8.34 -19.68 -9.31 1.24 0.98 -
EY -47.86 -18.00 -11.99 -5.08 -10.74 80.75 101.85 -
DY 0.00 0.00 0.00 0.00 0.00 6.63 8.57 -
P/NAPS 0.28 0.26 0.30 0.29 0.41 0.56 0.66 -45.47%

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