[COMFORT] QoQ Quarter Result on 31-Jul-2013 [#2]

Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -179.23%
YoY- -1716.82%
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 36,323 35,682 35,189 33,949 29,878 30,358 33,600 5.34%
PBT 207 -9,159 27,603 -28,099 -10,069 -20,692 -9,948 -
Tax 79 149 10 11 10 7 11 273.58%
NP 286 -9,010 27,613 -28,088 -10,059 -20,685 -9,937 -
-
NP to SH 286 -9,010 27,613 -28,088 -10,059 -20,685 -9,937 -
-
Tax Rate -38.16% - -0.04% - - - - -
Total Cost 36,037 44,692 7,576 62,037 39,937 51,043 43,537 -11.87%
-
Net Worth 34,319 35,565 47,404 17,777 35,502 41,488 65,063 -34.79%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 34,319 35,565 47,404 17,777 35,502 41,488 65,063 -34.79%
NOSH 571,999 592,763 592,553 592,573 591,705 592,693 591,488 -2.21%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 0.79% -25.25% 78.47% -82.74% -33.67% -68.14% -29.57% -
ROE 0.83% -25.33% 58.25% -158.00% -28.33% -49.86% -15.27% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 6.35 6.02 5.94 5.73 5.05 5.12 5.68 7.73%
EPS 0.05 -1.52 4.66 -4.74 -1.70 -3.49 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.08 0.03 0.06 0.07 0.11 -33.31%
Adjusted Per Share Value based on latest NOSH - 592,573
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 6.23 6.12 6.04 5.82 5.13 5.21 5.76 5.38%
EPS 0.05 -1.55 4.74 -4.82 -1.73 -3.55 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.061 0.0813 0.0305 0.0609 0.0712 0.1116 -34.76%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.335 0.36 0.35 0.205 0.175 0.165 0.18 -
P/RPS 5.28 5.98 5.89 3.58 3.47 3.22 3.17 40.64%
P/EPS 670.00 -23.68 7.51 -4.32 -10.29 -4.73 -10.71 -
EY 0.15 -4.22 13.31 -23.12 -9.71 -21.15 -9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.58 6.00 4.38 6.83 2.92 2.36 1.64 126.72%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 31/03/14 27/12/13 26/09/13 27/06/13 29/03/13 28/12/12 -
Price 0.345 0.365 0.42 0.45 0.19 0.18 0.07 -
P/RPS 5.43 6.06 7.07 7.85 3.76 3.51 1.23 169.84%
P/EPS 690.00 -24.01 9.01 -9.49 -11.18 -5.16 -4.17 -
EY 0.14 -4.16 11.10 -10.53 -8.95 -19.39 -24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.75 6.08 5.25 15.00 3.17 2.57 0.64 333.91%

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