[COMFORT] QoQ Cumulative Quarter Result on 31-Jul-2006 [#2]

Announcement Date
18-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -27.3%
YoY- -1244.37%
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 22,613 104,976 77,899 48,178 19,873 91,305 67,460 -51.84%
PBT -1,471 -7,488 -6,423 -4,293 -2,552 277 1,045 -
Tax 515 1,857 1,461 1,043 -1 -137 -525 -
NP -956 -5,631 -4,962 -3,250 -2,553 140 520 -
-
NP to SH -956 -5,631 -4,962 -3,250 -2,553 140 520 -
-
Tax Rate - - - - - 49.46% 50.24% -
Total Cost 23,569 110,607 82,861 51,428 22,426 91,165 66,940 -50.23%
-
Net Worth 88,429 87,525 87,425 90,145 89,827 90,999 49,636 47.11%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 88,429 87,525 87,425 90,145 89,827 90,999 49,636 47.11%
NOSH 238,999 236,554 236,285 237,226 236,388 233,333 236,363 0.74%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -4.23% -5.36% -6.37% -6.75% -12.85% 0.15% 0.77% -
ROE -1.08% -6.43% -5.68% -3.61% -2.84% 0.15% 1.05% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 9.46 44.38 32.97 20.31 8.41 39.13 28.54 -52.20%
EPS -0.40 -2.38 -2.10 -1.37 -1.08 0.06 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.37 0.38 0.38 0.39 0.21 46.02%
Adjusted Per Share Value based on latest NOSH - 240,344
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 3.88 18.01 13.36 8.26 3.41 15.66 11.57 -51.82%
EPS -0.16 -0.97 -0.85 -0.56 -0.44 0.02 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1501 0.15 0.1546 0.1541 0.1561 0.0851 47.17%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.40 0.40 0.36 0.38 0.41 0.41 0.41 -
P/RPS 4.23 0.90 1.09 1.87 4.88 1.05 1.44 105.51%
P/EPS -100.00 -16.80 -17.14 -27.74 -37.96 683.33 186.36 -
EY -1.00 -5.95 -5.83 -3.61 -2.63 0.15 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 0.97 1.00 1.08 1.05 1.95 -32.63%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 22/06/07 27/03/07 18/12/06 18/09/06 21/06/06 31/03/06 22/12/05 -
Price 0.45 0.41 0.41 0.40 0.38 0.43 0.39 -
P/RPS 4.76 0.92 1.24 1.97 4.52 1.10 1.37 129.92%
P/EPS -112.50 -17.22 -19.52 -29.20 -35.19 716.67 177.27 -
EY -0.89 -5.81 -5.12 -3.43 -2.84 0.14 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.11 1.11 1.05 1.00 1.10 1.86 -24.56%

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