[COMFORT] QoQ TTM Result on 31-Jan-2016 [#4]

Announcement Date
25-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 21.38%
YoY- 439.9%
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 248,881 236,118 229,560 229,838 213,198 190,315 171,473 28.04%
PBT 24,144 23,178 9,222 22,780 18,756 12,264 7,884 110.16%
Tax 262 106 223 198 175 174 177 29.72%
NP 24,406 23,284 9,445 22,978 18,931 12,438 8,061 108.58%
-
NP to SH 24,406 23,284 9,445 22,978 18,931 12,438 8,061 108.58%
-
Tax Rate -1.09% -0.46% -2.42% -0.87% -0.93% -1.42% -2.25% -
Total Cost 224,475 212,834 220,115 206,860 194,267 177,877 163,412 23.45%
-
Net Worth 160,245 190,137 173,196 179,150 122,439 104,493 100,098 36.65%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 160,245 190,137 173,196 179,150 122,439 104,493 100,098 36.65%
NOSH 457,843 559,228 558,698 559,844 453,481 435,391 435,212 3.42%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 9.81% 9.86% 4.11% 10.00% 8.88% 6.54% 4.70% -
ROE 15.23% 12.25% 5.45% 12.83% 15.46% 11.90% 8.05% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 54.36 42.22 41.09 41.05 47.01 43.71 39.40 23.81%
EPS 5.33 4.16 1.69 4.10 4.17 2.86 1.85 101.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.31 0.32 0.27 0.24 0.23 32.13%
Adjusted Per Share Value based on latest NOSH - 559,844
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 42.69 40.50 39.38 39.43 36.57 32.65 29.41 28.05%
EPS 4.19 3.99 1.62 3.94 3.25 2.13 1.38 108.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2749 0.3262 0.2971 0.3073 0.21 0.1793 0.1717 36.66%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.72 0.63 0.745 0.78 0.79 0.91 0.80 -
P/RPS 1.32 1.49 1.81 1.90 1.68 2.08 2.03 -24.84%
P/EPS 13.51 15.13 44.07 19.00 18.92 31.85 43.19 -53.75%
EY 7.40 6.61 2.27 5.26 5.28 3.14 2.32 115.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.85 2.40 2.44 2.93 3.79 3.48 -29.38%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 17/02/17 17/02/17 17/02/17 25/03/16 11/12/15 17/09/15 08/07/15 -
Price 0.75 0.75 0.75 0.81 0.88 0.69 0.84 -
P/RPS 1.38 1.78 1.83 1.97 1.87 1.58 2.13 -25.02%
P/EPS 14.07 18.01 44.36 19.74 21.08 24.15 45.35 -54.00%
EY 7.11 5.55 2.25 5.07 4.74 4.14 2.20 117.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.21 2.42 2.53 3.26 2.88 3.65 -29.83%

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