[COMFORT] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -93.78%
YoY- -91.15%
Quarter Report
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 139,541 107,238 75,422 41,597 147,087 100,760 61,419 72.56%
PBT -38,008 3,333 467 316 5,201 4,492 4,147 -
Tax 42 31 21 10 42 31 21 58.53%
NP -37,966 3,364 488 326 5,243 4,523 4,168 -
-
NP to SH -37,966 3,364 488 326 5,243 4,523 4,168 -
-
Tax Rate - -0.93% -4.50% -3.16% -0.81% -0.69% -0.51% -
Total Cost 177,507 103,874 74,934 41,271 141,844 96,237 57,251 112.19%
-
Net Worth 100,689 73,439 69,714 69,857 71,171 68,673 68,677 28.96%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 100,689 73,439 69,714 69,857 71,171 68,673 68,677 28.96%
NOSH 592,293 236,901 232,380 232,857 237,239 236,806 236,818 83.94%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin -27.21% 3.14% 0.65% 0.78% 3.56% 4.49% 6.79% -
ROE -37.71% 4.58% 0.70% 0.47% 7.37% 6.59% 6.07% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 23.56 45.27 32.46 17.86 62.00 42.55 25.94 -6.19%
EPS -13.87 1.42 0.21 0.14 2.21 1.91 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.31 0.30 0.30 0.30 0.29 0.29 -29.88%
Adjusted Per Share Value based on latest NOSH - 232,857
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 23.94 18.40 12.94 7.14 25.23 17.28 10.54 72.53%
EPS -6.51 0.58 0.08 0.06 0.90 0.78 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.126 0.1196 0.1198 0.1221 0.1178 0.1178 28.96%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.29 0.47 0.57 0.87 1.27 0.75 0.42 -
P/RPS 1.23 1.04 1.76 4.87 2.05 1.76 1.62 -16.73%
P/EPS -4.52 33.10 271.43 621.43 57.47 39.27 23.86 -
EY -22.10 3.02 0.37 0.16 1.74 2.55 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.52 1.90 2.90 4.23 2.59 1.45 11.58%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 30/12/10 01/10/10 29/06/10 30/03/10 23/12/09 29/09/09 -
Price 0.28 0.25 0.47 0.78 1.06 0.60 0.57 -
P/RPS 1.19 0.55 1.45 4.37 1.71 1.41 2.20 -33.53%
P/EPS -4.37 17.61 223.81 557.14 47.96 31.41 32.39 -
EY -22.89 5.68 0.45 0.18 2.08 3.18 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.81 1.57 2.60 3.53 2.07 1.97 -11.11%

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