[COMFORT] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Announcement Date
21-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -1923.57%
YoY- -1656.71%
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 104,976 77,899 48,178 19,873 91,305 67,460 44,824 76.08%
PBT -7,488 -6,423 -4,293 -2,552 277 1,045 610 -
Tax 1,857 1,461 1,043 -1 -137 -525 -326 -
NP -5,631 -4,962 -3,250 -2,553 140 520 284 -
-
NP to SH -5,631 -4,962 -3,250 -2,553 140 520 284 -
-
Tax Rate - - - - 49.46% 50.24% 53.44% -
Total Cost 110,607 82,861 51,428 22,426 91,165 66,940 44,540 83.07%
-
Net Worth 87,525 87,425 90,145 89,827 90,999 49,636 49,699 45.68%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 87,525 87,425 90,145 89,827 90,999 49,636 49,699 45.68%
NOSH 236,554 236,285 237,226 236,388 233,333 236,363 236,666 -0.03%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -5.36% -6.37% -6.75% -12.85% 0.15% 0.77% 0.63% -
ROE -6.43% -5.68% -3.61% -2.84% 0.15% 1.05% 0.57% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 44.38 32.97 20.31 8.41 39.13 28.54 18.94 76.14%
EPS -2.38 -2.10 -1.37 -1.08 0.06 0.22 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.38 0.38 0.39 0.21 0.21 45.72%
Adjusted Per Share Value based on latest NOSH - 236,388
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 18.01 13.36 8.26 3.41 15.66 11.57 7.69 76.08%
EPS -0.97 -0.85 -0.56 -0.44 0.02 0.09 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.15 0.1546 0.1541 0.1561 0.0851 0.0853 45.60%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.40 0.36 0.38 0.41 0.41 0.41 0.44 -
P/RPS 0.90 1.09 1.87 4.88 1.05 1.44 2.32 -46.71%
P/EPS -16.80 -17.14 -27.74 -37.96 683.33 186.36 366.67 -
EY -5.95 -5.83 -3.61 -2.63 0.15 0.54 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.97 1.00 1.08 1.05 1.95 2.10 -35.73%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 27/03/07 18/12/06 18/09/06 21/06/06 31/03/06 22/12/05 20/09/05 -
Price 0.41 0.41 0.40 0.38 0.43 0.39 0.41 -
P/RPS 0.92 1.24 1.97 4.52 1.10 1.37 2.16 -43.30%
P/EPS -17.22 -19.52 -29.20 -35.19 716.67 177.27 341.67 -
EY -5.81 -5.12 -3.43 -2.84 0.14 0.56 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.05 1.00 1.10 1.86 1.95 -31.24%

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