[COMFORT] YoY Annualized Quarter Result on 31-Jan-2008 [#4]

Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- -243.0%
YoY- -210.09%
View:
Show?
Annualized Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 139,541 147,087 136,418 101,393 104,976 91,305 53,345 17.37%
PBT -38,008 5,201 -5,073 -20,197 -7,488 277 7,249 -
Tax 42 42 113 2,736 1,857 -137 -999 -
NP -37,966 5,243 -4,960 -17,461 -5,631 140 6,250 -
-
NP to SH -37,966 5,243 -4,960 -17,461 -5,631 140 6,250 -
-
Tax Rate - -0.81% - - - 49.46% 13.78% -
Total Cost 177,507 141,844 141,378 118,854 110,607 91,165 47,095 24.73%
-
Net Worth 100,689 71,171 63,895 71,079 87,525 90,999 37,162 18.06%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 100,689 71,171 63,895 71,079 87,525 90,999 37,162 18.06%
NOSH 592,293 237,239 236,651 236,933 236,554 233,333 168,918 23.24%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin -27.21% 3.56% -3.64% -17.22% -5.36% 0.15% 11.72% -
ROE -37.71% 7.37% -7.76% -24.57% -6.43% 0.15% 16.82% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 23.56 62.00 57.65 42.79 44.38 39.13 31.58 -4.76%
EPS -13.87 2.21 -2.09 -7.37 -2.38 0.06 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.30 0.27 0.30 0.37 0.39 0.22 -4.20%
Adjusted Per Share Value based on latest NOSH - 236,869
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 23.94 25.23 23.40 17.39 18.01 15.66 9.15 17.37%
EPS -6.51 0.90 -0.85 -3.00 -0.97 0.02 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.1221 0.1096 0.1219 0.1501 0.1561 0.0637 18.07%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.29 1.27 0.40 0.44 0.40 0.41 0.43 -
P/RPS 1.23 2.05 0.69 1.03 0.90 1.05 0.00 -
P/EPS -4.52 57.47 -19.08 -5.97 -16.80 683.33 0.00 -
EY -22.10 1.74 -5.24 -16.75 -5.95 0.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 4.23 1.48 1.47 1.08 1.05 1.05 8.46%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/11 30/03/10 27/03/09 31/03/08 27/03/07 31/03/06 24/03/05 -
Price 0.28 1.06 0.21 0.45 0.41 0.43 0.44 -
P/RPS 1.19 1.71 0.36 1.05 0.92 1.10 0.00 -
P/EPS -4.37 47.96 -10.02 -6.11 -17.22 716.67 0.00 -
EY -22.89 2.08 -9.98 -16.38 -5.81 0.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 3.53 0.78 1.50 1.11 1.10 1.07 7.48%

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