[COMFORT] QoQ Quarter Result on 31-Oct-2014 [#3]

Announcement Date
15-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 6.67%
YoY- -97.57%
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 57,344 52,580 41,998 38,393 38,502 36,323 35,682 37.32%
PBT 4,976 4,059 2,588 641 596 207 -9,159 -
Tax 31 32 80 31 34 79 149 -64.98%
NP 5,007 4,091 2,668 672 630 286 -9,010 -
-
NP to SH 5,007 4,091 2,668 672 630 286 -9,010 -
-
Tax Rate -0.62% -0.79% -3.09% -4.84% -5.70% -38.16% - -
Total Cost 52,337 48,489 39,330 37,721 37,872 36,037 44,692 11.13%
-
Net Worth 104,493 100,098 94,670 84,000 34,363 34,319 35,565 105.54%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 104,493 100,098 94,670 84,000 34,363 34,319 35,565 105.54%
NOSH 435,391 435,212 430,322 420,000 572,727 571,999 592,763 -18.63%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 8.73% 7.78% 6.35% 1.75% 1.64% 0.79% -25.25% -
ROE 4.79% 4.09% 2.82% 0.80% 1.83% 0.83% -25.33% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 13.17 12.08 9.76 9.14 6.72 6.35 6.02 68.76%
EPS 1.15 0.94 0.62 0.16 0.11 0.05 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.22 0.20 0.06 0.06 0.06 152.62%
Adjusted Per Share Value based on latest NOSH - 420,000
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 9.84 9.02 7.20 6.59 6.60 6.23 6.12 37.36%
EPS 0.86 0.70 0.46 0.12 0.11 0.05 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.1717 0.1624 0.1441 0.0589 0.0589 0.061 105.60%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.91 0.80 0.695 0.67 0.35 0.335 0.36 -
P/RPS 6.91 6.62 7.12 7.33 5.21 5.28 5.98 10.14%
P/EPS 79.13 85.11 112.10 418.75 318.18 670.00 -23.68 -
EY 1.26 1.18 0.89 0.24 0.31 0.15 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.48 3.16 3.35 5.83 5.58 6.00 -26.44%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 17/09/15 08/07/15 31/03/15 15/12/14 29/09/14 27/06/14 31/03/14 -
Price 0.69 0.84 0.795 0.63 0.36 0.345 0.365 -
P/RPS 5.24 6.95 8.15 6.89 5.36 5.43 6.06 -9.26%
P/EPS 60.00 89.36 128.23 393.75 327.27 690.00 -24.01 -
EY 1.67 1.12 0.78 0.25 0.31 0.14 -4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.65 3.61 3.15 6.00 5.75 6.08 -39.31%

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