[COMFORT] QoQ Quarter Result on 31-Oct-2005 [#3]

Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 98.32%
YoY- -84.63%
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 28,305 19,873 23,845 22,636 22,370 22,454 18,408 33.32%
PBT -1,741 -2,552 -768 435 399 210 3,403 -
Tax 1,044 -1 388 -199 -280 -46 117 331.93%
NP -697 -2,553 -380 236 119 164 3,520 -
-
NP to SH -697 -2,553 -380 236 119 164 3,520 -
-
Tax Rate - - - 45.75% 70.18% 21.90% -3.44% -
Total Cost 29,002 22,426 24,225 22,400 22,251 22,290 14,888 56.16%
-
Net Worth 91,331 89,827 92,624 49,559 49,979 51,542 51,626 46.42%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 91,331 89,827 92,624 49,559 49,979 51,542 51,626 46.42%
NOSH 240,344 236,388 237,500 235,999 237,999 234,285 234,666 1.61%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -2.46% -12.85% -1.59% 1.04% 0.53% 0.73% 19.12% -
ROE -0.76% -2.84% -0.41% 0.48% 0.24% 0.32% 6.82% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 11.78 8.41 10.04 9.59 9.40 9.58 7.84 31.28%
EPS -0.29 -1.08 -0.16 0.10 0.05 0.07 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.39 0.21 0.21 0.22 0.22 44.10%
Adjusted Per Share Value based on latest NOSH - 235,999
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 4.86 3.41 4.09 3.88 3.84 3.85 3.16 33.34%
EPS -0.12 -0.44 -0.07 0.04 0.02 0.03 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1567 0.1541 0.1589 0.085 0.0857 0.0884 0.0886 46.40%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.38 0.41 0.41 0.41 0.44 0.50 0.43 -
P/RPS 3.23 4.88 4.08 4.27 4.68 5.22 0.00 -
P/EPS -131.03 -37.96 -256.25 410.00 880.00 714.29 0.00 -
EY -0.76 -2.63 -0.39 0.24 0.11 0.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 1.05 1.95 2.10 2.27 1.05 -3.20%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 18/09/06 21/06/06 31/03/06 22/12/05 20/09/05 23/06/05 24/03/05 -
Price 0.40 0.38 0.43 0.39 0.41 0.44 0.44 -
P/RPS 3.40 4.52 4.28 4.07 4.36 4.59 0.00 -
P/EPS -137.93 -35.19 -268.75 390.00 820.00 628.57 0.00 -
EY -0.72 -2.84 -0.37 0.26 0.12 0.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.00 1.10 1.86 1.95 2.00 1.07 -1.25%

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