[COMFORT] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 78.35%
YoY- 87.26%
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 150,844 122,838 127,742 97,678 96,356 89,648 38,112 25.75%
PBT 934 8,294 -11,552 -2,814 -8,586 1,220 5,640 -25.88%
Tax 42 42 184 1,986 2,086 -652 -860 -
NP 976 8,336 -11,368 -828 -6,500 568 4,780 -23.25%
-
NP to SH 976 8,336 -11,368 -828 -6,500 568 4,780 -23.25%
-
Tax Rate -4.50% -0.51% - - - 53.44% 15.25% -
Total Cost 149,868 114,502 139,110 98,506 102,856 89,080 33,332 28.45%
-
Net Worth 69,714 68,677 63,944 90,105 90,145 49,699 9,958 38.29%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 69,714 68,677 63,944 90,105 90,145 49,699 9,958 38.29%
NOSH 232,380 236,818 236,833 243,529 237,226 236,666 49,791 29.25%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 0.65% 6.79% -8.90% -0.85% -6.75% 0.63% 12.54% -
ROE 1.40% 12.14% -17.78% -0.92% -7.21% 1.14% 48.00% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 64.91 51.87 53.94 40.11 40.62 37.88 76.54 -2.70%
EPS 0.42 3.52 -4.80 -0.34 -2.74 0.24 9.60 -40.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.27 0.37 0.38 0.21 0.20 6.98%
Adjusted Per Share Value based on latest NOSH - 235,652
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 25.88 21.07 21.91 16.76 16.53 15.38 6.54 25.75%
EPS 0.17 1.43 -1.95 -0.14 -1.12 0.10 0.82 -23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1178 0.1097 0.1546 0.1546 0.0853 0.0171 38.26%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.57 0.42 0.38 0.47 0.38 0.44 0.75 -
P/RPS 0.88 0.81 0.70 1.17 0.94 1.16 0.98 -1.77%
P/EPS 135.71 11.93 -7.92 -138.24 -13.87 183.33 7.81 60.90%
EY 0.74 8.38 -12.63 -0.72 -7.21 0.55 12.80 -37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.45 1.41 1.27 1.00 2.10 3.75 -10.70%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 01/10/10 29/09/09 23/09/08 28/09/07 18/09/06 20/09/05 16/09/04 -
Price 0.47 0.57 0.38 0.42 0.40 0.41 0.56 -
P/RPS 0.72 1.10 0.70 1.05 0.98 1.08 0.73 -0.22%
P/EPS 111.90 16.19 -7.92 -123.53 -14.60 170.83 5.83 63.59%
EY 0.89 6.18 -12.63 -0.81 -6.85 0.59 17.14 -38.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.97 1.41 1.14 1.05 1.95 2.80 -9.18%

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