[COMFORT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -28.12%
YoY- -109.98%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 336,318 359,580 358,248 606,679 670,634 752,378 705,672 -38.95%
PBT -51,972 -69,928 -131,000 -60,171 -15,638 -6,156 -33,756 33.30%
Tax -3,008 3,284 14,424 17,856 -17,389 -7,706 -6,748 -41.61%
NP -54,980 -66,644 -116,576 -42,315 -33,028 -13,862 -40,504 22.57%
-
NP to SH -54,980 -66,644 -116,576 -42,315 -33,028 -13,862 -40,504 22.57%
-
Tax Rate - - - - - - - -
Total Cost 391,298 426,224 474,824 648,994 703,662 766,240 746,176 -34.94%
-
Net Worth 852,514 858,314 864,113 893,882 910,413 928,708 922,904 -5.14%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 852,514 858,314 864,113 893,882 910,413 928,708 922,904 -5.14%
NOSH 582,949 582,949 582,949 582,949 582,949 582,949 582,949 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -16.35% -18.53% -32.54% -6.97% -4.92% -1.84% -5.74% -
ROE -6.45% -7.76% -13.49% -4.73% -3.63% -1.49% -4.39% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 57.99 62.00 61.77 104.52 115.65 129.62 121.57 -38.92%
EPS -9.52 -11.56 -20.12 -7.30 -5.69 -2.38 -6.96 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.48 1.49 1.54 1.57 1.60 1.59 -5.09%
Adjusted Per Share Value based on latest NOSH - 582,949
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 57.69 61.68 61.45 104.07 115.04 129.06 121.05 -38.95%
EPS -9.43 -11.43 -20.00 -7.26 -5.67 -2.38 -6.95 22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4624 1.4724 1.4823 1.5334 1.5617 1.5931 1.5832 -5.14%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.37 0.35 0.395 0.485 0.49 0.63 0.77 -
P/RPS 0.64 0.56 0.64 0.46 0.42 0.49 0.63 1.05%
P/EPS -3.90 -3.05 -1.97 -6.65 -8.60 -26.38 -11.03 -49.96%
EY -25.62 -32.83 -50.89 -15.03 -11.62 -3.79 -9.06 99.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.27 0.31 0.31 0.39 0.48 -35.24%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 21/08/23 22/05/23 23/02/23 21/11/22 30/08/22 31/05/22 -
Price 0.40 0.36 0.42 0.405 0.475 0.47 0.65 -
P/RPS 0.69 0.58 0.68 0.39 0.41 0.36 0.53 19.20%
P/EPS -4.22 -3.13 -2.09 -5.56 -8.34 -19.68 -9.31 -40.96%
EY -23.70 -31.92 -47.86 -18.00 -11.99 -5.08 -10.74 69.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.28 0.26 0.30 0.29 0.41 -24.28%

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