[COMFORT] QoQ Cumulative Quarter Result on 31-Jul-2004 [#2]

Announcement Date
16-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 178.88%
YoY- 251.07%
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 22,454 53,345 34,937 9,528 0 28 0 -
PBT 210 7,249 3,846 1,410 -1,515 -1,202 -862 -
Tax -46 -999 -1,116 -215 3,030 0 0 -
NP 164 6,250 2,730 1,195 1,515 -1,202 -862 -
-
NP to SH 164 6,250 2,730 1,195 -1,515 -1,202 -862 -
-
Tax Rate 21.90% 13.78% 29.02% 15.25% - - - -
Total Cost 22,290 47,095 32,207 8,333 -1,515 1,230 862 776.18%
-
Net Worth 51,542 37,162 27,300 9,958 -21,512 -21,282 -20,981 -
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 51,542 37,162 27,300 9,958 -21,512 -21,282 -20,981 -
NOSH 234,285 168,918 136,500 49,791 30,300 30,507 30,567 289.22%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 0.73% 11.72% 7.81% 12.54% 0.00% -4,292.86% 0.00% -
ROE 0.32% 16.82% 10.00% 12.00% 0.00% 0.00% 0.00% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 9.58 31.58 25.59 19.14 0.00 0.09 0.00 -
EPS 0.07 3.70 2.00 2.40 -5.00 -9.80 -2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.20 0.20 -0.71 -0.6976 -0.6864 -
Adjusted Per Share Value based on latest NOSH - 49,791
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 3.85 9.15 5.99 1.63 0.00 0.00 0.00 -
EPS 0.03 1.07 0.47 0.20 -0.26 -0.21 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0637 0.0468 0.0171 -0.0369 -0.0365 -0.036 -
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.50 0.43 0.46 0.75 1.33 1.00 0.93 -
P/RPS 5.22 0.00 0.00 3.92 0.00 1,089.56 0.00 -
P/EPS 714.29 0.00 0.00 31.25 -26.60 -25.38 -32.98 -
EY 0.14 0.00 0.00 3.20 -3.76 -3.94 -3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.05 0.00 3.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/06/05 24/03/05 29/12/04 16/09/04 14/07/04 22/03/04 08/12/03 -
Price 0.44 0.44 0.47 0.56 0.75 1.06 1.05 -
P/RPS 4.59 0.00 0.00 2.93 0.00 1,154.93 0.00 -
P/EPS 628.57 0.00 0.00 23.33 -15.00 -26.90 -37.23 -
EY 0.16 0.00 0.00 4.29 -6.67 -3.72 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.07 0.00 2.80 0.00 0.00 0.00 -

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