[COMFORT] QoQ TTM Result on 31-Jul-2007 [#2]

Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 30.71%
YoY- 17.65%
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 105,864 101,393 106,197 105,637 107,716 104,976 101,744 2.68%
PBT -21,993 -20,197 -5,892 -4,602 -6,407 -7,488 -7,191 110.84%
Tax 2,302 2,736 1,405 1,807 2,373 1,857 1,849 15.74%
NP -19,691 -17,461 -4,487 -2,795 -4,034 -5,631 -5,342 138.81%
-
NP to SH -19,691 -17,461 -4,487 -2,795 -4,034 -5,631 -5,342 138.81%
-
Tax Rate - - - - - - - -
Total Cost 125,555 118,854 110,684 108,432 111,750 110,607 107,086 11.20%
-
Net Worth 66,079 71,060 82,736 87,191 88,429 88,271 87,977 -17.38%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 66,079 71,060 82,736 87,191 88,429 88,271 87,977 -17.38%
NOSH 235,999 236,869 236,388 235,652 238,999 238,571 237,777 -0.49%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -18.60% -17.22% -4.23% -2.65% -3.75% -5.36% -5.25% -
ROE -29.80% -24.57% -5.42% -3.21% -4.56% -6.38% -6.07% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 44.86 42.81 44.92 44.83 45.07 44.00 42.79 3.20%
EPS -8.34 -7.37 -1.90 -1.19 -1.69 -2.36 -2.25 139.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.35 0.37 0.37 0.37 0.37 -16.97%
Adjusted Per Share Value based on latest NOSH - 235,652
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 18.16 17.39 18.22 18.12 18.48 18.01 17.45 2.69%
EPS -3.38 -3.00 -0.77 -0.48 -0.69 -0.97 -0.92 138.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1219 0.1419 0.1496 0.1517 0.1514 0.1509 -17.35%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.41 0.44 0.41 0.47 0.40 0.40 0.36 -
P/RPS 0.91 1.03 0.91 1.05 0.89 0.91 0.84 5.48%
P/EPS -4.91 -5.97 -21.60 -39.63 -23.70 -16.95 -16.02 -54.57%
EY -20.35 -16.75 -4.63 -2.52 -4.22 -5.90 -6.24 120.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.47 1.17 1.27 1.08 1.08 0.97 31.36%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 31/03/08 28/12/07 28/09/07 22/06/07 27/03/07 18/12/06 -
Price 0.40 0.45 0.41 0.42 0.45 0.41 0.41 -
P/RPS 0.89 1.05 0.91 0.94 1.00 0.93 0.96 -4.92%
P/EPS -4.79 -6.10 -21.60 -35.41 -26.66 -17.37 -18.25 -59.03%
EY -20.86 -16.38 -4.63 -2.82 -3.75 -5.76 -5.48 143.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.17 1.14 1.22 1.11 1.11 18.41%

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