[COMFORT] QoQ Quarter Result on 31-Jul-2020 [#2]

Announcement Date
07-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 161.93%
YoY- 501.42%
View:
Show?
Quarter Result
31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 318,900 0 276,688 197,952 152,907 138,645 134,501 98.97%
PBT 173,778 0 117,526 56,886 22,242 13,227 9,361 925.79%
Tax -35,905 0 -27,197 -14,089 -5,903 -2,985 -1,948 919.96%
NP 137,873 0 90,329 42,797 16,339 10,242 7,413 927.32%
-
NP to SH 137,873 0 90,329 42,797 16,339 10,242 7,413 927.32%
-
Tax Rate 20.66% - 23.14% 24.77% 26.54% 22.57% 20.81% -
Total Cost 181,027 0 186,359 155,155 136,568 128,403 127,088 32.56%
-
Net Worth 588,778 582,949 448,870 367,257 326,451 305,787 297,265 72.40%
Dividend
31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - 8,744 - - - -
Div Payout % - - - 20.43% - - - -
Equity
31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 588,778 582,949 448,870 367,257 326,451 305,787 297,265 72.40%
NOSH 582,949 582,949 582,949 582,949 582,949 582,949 582,949 0.00%
Ratio Analysis
31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 43.23% 0.00% 32.65% 21.62% 10.69% 7.39% 5.51% -
ROE 23.42% 0.00% 20.12% 11.65% 5.01% 3.35% 2.49% -
Per Share
31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 54.70 0.00 47.46 33.96 26.23 24.03 23.53 95.87%
EPS 23.65 0.00 15.50 7.34 2.80 1.78 1.30 909.39%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.77 0.63 0.56 0.53 0.52 69.73%
Adjusted Per Share Value based on latest NOSH - 582,949
31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 54.70 0.00 47.46 33.96 26.23 23.78 23.07 98.97%
EPS 23.65 0.00 15.50 7.34 2.80 1.76 1.27 928.34%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.77 0.63 0.56 0.5246 0.5099 72.40%
Price Multiplier on Financial Quarter End Date
31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 29/01/21 31/12/20 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 3.14 2.99 3.95 5.37 1.41 0.90 0.775 -
P/RPS 5.74 0.00 8.32 15.81 5.38 3.75 3.29 55.82%
P/EPS 13.28 0.00 25.49 73.15 50.31 50.70 59.77 -69.84%
EY 7.53 0.00 3.92 1.37 1.99 1.97 1.67 232.09%
DY 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
P/NAPS 3.11 2.99 5.13 8.52 2.52 1.70 1.49 79.75%
Price Multiplier on Announcement Date
31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 15/03/21 - 30/11/20 07/09/20 12/06/20 23/03/20 16/12/19 -
Price 2.04 0.00 3.99 4.13 2.93 0.61 0.76 -
P/RPS 3.73 0.00 8.41 12.16 11.17 2.54 3.23 12.15%
P/EPS 8.63 0.00 25.75 56.26 104.54 34.36 58.61 -78.27%
EY 11.59 0.00 3.88 1.78 0.96 2.91 1.71 359.54%
DY 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
P/NAPS 2.02 0.00 5.18 6.56 5.23 1.15 1.46 29.52%

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