[COMFORT] YoY Annual (Unaudited) Result on 31-Jan-2006 [#4]

Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
YoY- -97.76%
View:
Show?
Annual (Unaudited) Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 CAGR
Revenue 136,418 101,393 104,976 91,305 53,345 0 0 -
PBT -5,073 -20,197 -7,488 277 7,249 -2,497 -2,363 11.96%
Tax 113 2,736 1,857 -137 -999 0 -1 -
NP -4,960 -17,461 -5,631 140 6,250 -2,497 -2,364 11.58%
-
NP to SH -4,960 -17,461 -5,631 140 6,250 -2,497 -2,364 11.58%
-
Tax Rate - - - 49.46% 13.78% - - -
Total Cost 141,378 118,854 110,607 91,165 47,095 2,497 2,364 83.13%
-
Net Worth 63,895 71,079 87,525 90,999 37,162 20,146 17,714 20.89%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 CAGR
Net Worth 63,895 71,079 87,525 90,999 37,162 20,146 17,714 20.89%
NOSH 236,651 236,933 236,554 233,333 168,918 30,525 30,542 35.36%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 CAGR
NP Margin -3.64% -17.22% -5.36% 0.15% 11.72% 0.00% 0.00% -
ROE -7.76% -24.57% -6.43% 0.15% 16.82% -12.39% -13.34% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 CAGR
RPS 57.65 42.79 44.38 39.13 31.58 0.00 0.00 -
EPS -2.09 -7.37 -2.38 0.06 3.70 -8.18 -7.74 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.30 0.37 0.39 0.22 0.66 0.58 -10.69%
Adjusted Per Share Value based on latest NOSH - 237,500
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 CAGR
RPS 23.40 17.39 18.01 15.66 9.15 0.00 0.00 -
EPS -0.85 -3.00 -0.97 0.02 1.07 -0.43 -0.41 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.1219 0.1501 0.1561 0.0637 0.0346 0.0304 20.88%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/04/03 30/04/02 -
Price 0.40 0.44 0.40 0.41 0.43 0.73 2.55 -
P/RPS 0.69 1.03 0.90 1.05 0.00 0.00 0.00 -
P/EPS -19.08 -5.97 -16.80 683.33 0.00 -8.92 -32.95 -7.76%
EY -5.24 -16.75 -5.95 0.15 0.00 -11.21 -3.04 8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.47 1.08 1.05 1.05 1.11 4.40 -14.88%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 30/04/02 CAGR
Date 27/03/09 31/03/08 27/03/07 31/03/06 24/03/05 23/06/03 24/06/02 -
Price 0.21 0.45 0.41 0.43 0.44 0.76 1.65 -
P/RPS 0.36 1.05 0.92 1.10 0.00 0.00 0.00 -
P/EPS -10.02 -6.11 -17.22 716.67 0.00 -9.29 -21.32 -10.56%
EY -9.98 -16.38 -5.81 0.14 0.00 -10.76 -4.69 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.50 1.11 1.10 1.07 1.15 2.84 -17.39%

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