[COMFORT] QoQ Quarter Result on 31-Jan-2009 [#4]

Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 1406.67%
YoY- 105.75%
Quarter Report
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 39,341 34,833 26,586 34,258 38,289 36,787 27,084 28.17%
PBT 345 472 3,674 773 -70 -2,509 -3,267 -
Tax 10 11 10 11 10 11 81 -75.11%
NP 355 483 3,684 784 -60 -2,498 -3,186 -
-
NP to SH 355 483 3,684 784 -60 -2,498 -3,186 -
-
Tax Rate -2.90% -2.33% -0.27% -1.42% - - - -
Total Cost 38,986 34,350 22,902 33,474 38,349 39,285 30,270 18.32%
-
Net Worth 68,633 70,034 68,484 63,081 54,000 64,234 66,079 2.55%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 68,633 70,034 68,484 63,081 54,000 64,234 66,079 2.55%
NOSH 236,666 241,499 236,153 233,636 200,000 237,904 235,999 0.18%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 0.90% 1.39% 13.86% 2.29% -0.16% -6.79% -11.76% -
ROE 0.52% 0.69% 5.38% 1.24% -0.11% -3.89% -4.82% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 16.62 14.42 11.26 14.66 19.14 15.46 11.48 27.88%
EPS 0.15 0.20 1.56 0.33 -0.03 -1.05 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.27 0.27 0.27 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 233,636
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 6.75 5.98 4.56 5.88 6.57 6.31 4.65 28.11%
EPS 0.06 0.08 0.63 0.13 -0.01 -0.43 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1201 0.1175 0.1082 0.0926 0.1102 0.1134 2.50%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.75 0.42 0.20 0.40 0.37 0.38 0.41 -
P/RPS 4.51 2.91 1.78 2.73 1.93 2.46 3.57 16.81%
P/EPS 500.00 210.00 12.82 119.20 -1,233.33 -36.19 -30.37 -
EY 0.20 0.48 7.80 0.84 -0.08 -2.76 -3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.45 0.69 1.48 1.37 1.41 1.46 46.38%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 29/09/09 23/06/09 27/03/09 19/12/08 23/09/08 24/06/08 -
Price 0.60 0.57 0.31 0.21 0.37 0.38 0.40 -
P/RPS 3.61 3.95 2.75 1.43 1.93 2.46 3.49 2.27%
P/EPS 400.00 285.00 19.87 62.58 -1,233.33 -36.19 -29.63 -
EY 0.25 0.35 5.03 1.60 -0.08 -2.76 -3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.97 1.07 0.78 1.37 1.41 1.43 27.87%

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