[COMFORT] QoQ Cumulative 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- -70.82%
YoY- -109.98%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 252,239 179,790 89,562 606,679 502,976 376,189 176,418 26.88%
PBT -38,979 -34,964 -32,750 -60,171 -11,729 -3,078 -8,439 177.09%
Tax -2,256 1,642 3,606 17,856 -13,042 -3,853 -1,687 21.35%
NP -41,235 -33,322 -29,144 -42,315 -24,771 -6,931 -10,126 154.78%
-
NP to SH -41,235 -33,322 -29,144 -42,315 -24,771 -6,931 -10,126 154.78%
-
Tax Rate - - - - - - - -
Total Cost 293,474 213,112 118,706 648,994 527,747 383,120 186,544 35.22%
-
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 -4.84% -3.88% -3.37% -4.73% -2.72% -0.75% -1.10% -
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 43.49 31.00 15.44 104.52 86.74 64.81 30.39 26.96%
EPS -7.14 -5.78 -5.03 -7.30 -4.27 -1.19 -1.74 156.09%
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 43.27 30.84 15.36 104.07 86.28 64.53 30.26 26.89%
EPS -7.07 -5.72 -5.00 -7.26 -4.25 -1.19 -1.74 154.41%
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 0.85 1.13 2.56 0.46 0.56 0.97 2.53 -51.63%
P/EPS -5.20 -6.09 -7.86 -6.65 -11.47 -52.76 -44.14 -75.93%
EY -19.22 -16.42 -12.72 -15.03 -8.72 -1.90 -2.27 314.87%
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 0.92 1.16 2.72 0.39 0.55 0.73 2.14 -43.00%
P/EPS -5.63 -6.27 -8.36 -5.56 -11.12 -39.36 -37.26 -71.59%
EY -17.78 -15.96 -11.97 -18.00 -8.99 -2.54 -2.68 252.66%
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