[COMFORT] YoY Annual (Unaudited) Result on 30-Apr-2003 [#4]

Announcement Date
23-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
YoY- -5.63%
View:
Show?
Annual (Unaudited) Result
31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 104,976 91,305 53,345 0 0 0 0 -
PBT -7,488 277 7,249 -2,497 -2,363 -3,245 -1,741 24.09%
Tax 1,857 -137 -999 0 -1 3,245 1,741 0.95%
NP -5,631 140 6,250 -2,497 -2,364 0 0 -
-
NP to SH -5,631 140 6,250 -2,497 -2,364 -3,236 -1,741 18.96%
-
Tax Rate - 49.46% 13.78% - - - - -
Total Cost 110,607 91,165 47,095 2,497 2,364 0 0 -
-
Net Worth 87,525 90,999 37,162 20,146 17,714 -15,233 -11,912 -
Dividend
31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 87,525 90,999 37,162 20,146 17,714 -15,233 -11,912 -
NOSH 236,554 233,333 168,918 30,525 30,542 30,528 30,543 35.37%
Ratio Analysis
31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin -5.36% 0.15% 11.72% 0.00% 0.00% 0.00% 0.00% -
ROE -6.43% 0.15% 16.82% -12.39% -13.34% 0.00% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 44.38 39.13 31.58 0.00 0.00 0.00 0.00 -
EPS -2.38 0.06 3.70 -8.18 -7.74 -10.60 -5.70 -12.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.22 0.66 0.58 -0.499 -0.39 -
Adjusted Per Share Value based on latest NOSH - 30,479
31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 18.01 15.66 9.15 0.00 0.00 0.00 0.00 -
EPS -0.97 0.02 1.07 -0.43 -0.41 -0.56 -0.30 18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1561 0.0637 0.0346 0.0304 -0.0261 -0.0204 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 31/01/07 27/01/06 31/01/05 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.40 0.41 0.43 0.73 2.55 2.25 9.85 -
P/RPS 0.90 1.05 0.00 0.00 0.00 0.00 0.00 -
P/EPS -16.80 683.33 0.00 -8.92 -32.95 -21.23 -172.81 -29.16%
EY -5.95 0.15 0.00 -11.21 -3.04 -4.71 -0.58 41.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.05 1.05 1.11 4.40 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/03/07 31/03/06 24/03/05 23/06/03 24/06/02 26/06/01 26/06/00 -
Price 0.41 0.43 0.44 0.76 1.65 2.08 8.40 -
P/RPS 0.92 1.10 0.00 0.00 0.00 0.00 0.00 -
P/EPS -17.22 716.67 0.00 -9.29 -21.32 -19.62 -147.37 -27.21%
EY -5.81 0.14 0.00 -10.76 -4.69 -5.10 -0.68 37.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.07 1.15 2.84 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