[COMFORT] QoQ TTM Result on 31-Jul-2004 [#2]

Announcement Date
16-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 65.81%
YoY- 85.23%
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 75,799 53,345 34,937 0 0 0 0 -
PBT 7,459 6,936 3,193 -411 -1,202 -1,711 -2,537 -
Tax -1,045 -999 -1,116 0 0 0 0 -
NP 6,414 5,937 2,077 -411 -1,202 -1,711 -2,537 -
-
NP to SH 6,414 5,937 2,077 -411 -1,202 -1,711 -2,537 -
-
Tax Rate 14.01% 14.40% 34.95% - - - - -
Total Cost 69,385 47,408 32,860 411 1,202 1,711 2,537 809.57%
-
Net Worth 51,542 51,626 51,166 0 6,885 -21,367 -21,188 -
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 51,542 51,626 51,166 0 6,885 -21,367 -21,188 -
NOSH 234,285 234,666 255,833 49,791 31,300 30,630 30,869 286.67%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 8.46% 11.13% 5.94% 0.00% 0.00% 0.00% 0.00% -
ROE 12.44% 11.50% 4.06% 0.00% -17.46% 0.00% 0.00% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 32.35 22.73 13.66 0.00 0.00 0.00 0.00 -
EPS 2.74 2.53 0.81 -0.83 -3.84 -5.59 -8.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.20 0.00 0.22 -0.6976 -0.6864 -
Adjusted Per Share Value based on latest NOSH - 49,791
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 13.00 9.15 5.99 0.00 0.00 0.00 0.00 -
EPS 1.10 1.02 0.36 -0.07 -0.21 -0.29 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0886 0.0878 0.00 0.0118 -0.0367 -0.0363 -
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.50 0.43 0.46 0.75 1.33 1.00 0.93 -
P/RPS 1.55 1.89 3.37 0.00 0.00 0.00 0.00 -
P/EPS 18.26 17.00 56.66 -90.86 -34.63 -17.90 -11.32 -
EY 5.48 5.88 1.76 -1.10 -2.89 -5.59 -8.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.95 2.30 0.00 6.05 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/06/05 24/03/05 29/12/04 16/09/04 14/07/04 22/03/04 08/12/03 -
Price 0.44 0.44 0.47 0.56 0.75 1.06 1.05 -
P/RPS 1.36 1.94 3.44 0.00 0.00 0.00 0.00 -
P/EPS 16.07 17.39 57.89 -67.84 -19.53 -18.98 -12.78 -
EY 6.22 5.75 1.73 -1.47 -5.12 -5.27 -7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.00 2.35 0.00 3.41 0.00 0.00 -

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