[COMFORT] YoY Annualized Quarter Result on 31-Jan-2007 [#4]

Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 14.89%
YoY- -4122.14%
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 CAGR
Revenue 147,087 136,418 101,393 104,976 91,305 53,345 0 -
PBT 5,201 -5,073 -20,197 -7,488 277 7,249 -2,497 -
Tax 42 113 2,736 1,857 -137 -999 0 -
NP 5,243 -4,960 -17,461 -5,631 140 6,250 -2,497 -
-
NP to SH 5,243 -4,960 -17,461 -5,631 140 6,250 -2,497 -
-
Tax Rate -0.81% - - - 49.46% 13.78% - -
Total Cost 141,844 141,378 118,854 110,607 91,165 47,095 2,497 81.74%
-
Net Worth 71,171 63,895 71,079 87,525 90,999 37,162 20,146 20.52%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 CAGR
Net Worth 71,171 63,895 71,079 87,525 90,999 37,162 20,146 20.52%
NOSH 237,239 236,651 236,933 236,554 233,333 168,918 30,525 35.42%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 CAGR
NP Margin 3.56% -3.64% -17.22% -5.36% 0.15% 11.72% 0.00% -
ROE 7.37% -7.76% -24.57% -6.43% 0.15% 16.82% -12.39% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 CAGR
RPS 62.00 57.65 42.79 44.38 39.13 31.58 0.00 -
EPS 2.21 -2.09 -7.37 -2.38 0.06 3.70 -8.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.27 0.30 0.37 0.39 0.22 0.66 -11.00%
Adjusted Per Share Value based on latest NOSH - 238,571
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 CAGR
RPS 25.23 23.40 17.39 18.01 15.66 9.15 0.00 -
EPS 0.90 -0.85 -3.00 -0.97 0.02 1.07 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1221 0.1096 0.1219 0.1501 0.1561 0.0637 0.0346 20.50%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/04/03 -
Price 1.27 0.40 0.44 0.40 0.41 0.43 0.73 -
P/RPS 2.05 0.69 1.03 0.90 1.05 0.00 0.00 -
P/EPS 57.47 -19.08 -5.97 -16.80 683.33 0.00 -8.92 -
EY 1.74 -5.24 -16.75 -5.95 0.15 0.00 -11.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 1.48 1.47 1.08 1.05 1.05 1.11 21.87%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/04/03 CAGR
Date 30/03/10 27/03/09 31/03/08 27/03/07 31/03/06 24/03/05 23/06/03 -
Price 1.06 0.21 0.45 0.41 0.43 0.44 0.76 -
P/RPS 1.71 0.36 1.05 0.92 1.10 0.00 0.00 -
P/EPS 47.96 -10.02 -6.11 -17.22 716.67 0.00 -9.29 -
EY 2.08 -9.98 -16.38 -5.81 0.14 0.00 -10.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 0.78 1.50 1.11 1.10 1.07 1.15 18.04%

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