[COMFORT] YoY Annualized Quarter Result on 31-Jan-2014 [#4]

Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -39.16%
YoY- 49.48%
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 262,988 229,838 155,217 134,698 125,409 117,806 139,541 11.12%
PBT 25,673 22,780 4,033 -19,723 -38,716 -21,410 -38,008 -
Tax 194 198 224 179 32 41 42 29.02%
NP 25,867 22,978 4,257 -19,544 -38,684 -21,369 -37,966 -
-
NP to SH 25,867 22,978 4,257 -19,544 -38,684 -21,369 -37,966 -
-
Tax Rate -0.76% -0.87% -5.55% - - - - -
Total Cost 237,121 206,860 150,960 154,242 164,093 139,175 177,507 4.93%
-
Net Worth 206,752 178,933 95,565 35,534 41,468 82,871 100,689 12.72%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 206,752 178,933 95,565 35,534 41,468 82,871 100,689 12.72%
NOSH 558,790 559,166 434,387 592,242 592,404 591,939 592,293 -0.96%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 9.84% 10.00% 2.74% -14.51% -30.85% -18.14% -27.21% -
ROE 12.51% 12.84% 4.45% -55.00% -93.29% -25.79% -37.71% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 47.06 41.10 35.73 22.74 21.17 19.90 23.56 12.21%
EPS 4.63 5.02 0.98 -3.30 -6.53 -3.61 -13.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.32 0.22 0.06 0.07 0.14 0.17 13.82%
Adjusted Per Share Value based on latest NOSH - 592,763
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 45.11 39.43 26.63 23.11 21.51 20.21 23.94 11.12%
EPS 4.44 3.94 0.73 -3.35 -6.64 -3.67 -6.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3547 0.3069 0.1639 0.061 0.0711 0.1422 0.1727 12.73%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.70 0.78 0.695 0.36 0.165 0.17 0.29 -
P/RPS 1.49 1.90 1.95 1.58 0.78 0.85 1.23 3.24%
P/EPS 15.12 18.98 70.92 -10.91 -2.53 -4.71 -4.52 -
EY 6.61 5.27 1.41 -9.17 -39.58 -21.24 -22.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.44 3.16 6.00 2.36 1.21 1.71 1.68%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/03/17 25/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.715 0.81 0.795 0.365 0.18 0.16 0.28 -
P/RPS 1.52 1.97 2.22 1.60 0.85 0.80 1.19 4.15%
P/EPS 15.45 19.71 81.12 -11.06 -2.76 -4.43 -4.37 -
EY 6.47 5.07 1.23 -9.04 -36.28 -22.56 -22.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.53 3.61 6.08 2.57 1.14 1.65 2.64%

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