[COMCORP] YoY Annualized Quarter Result on 30-Apr-2022 [#1]

Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 249.37%
YoY- 294.31%
View:
Show?
Annualized Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 109,492 1,460 880 4 3,068 349,432 414,864 -19.90%
PBT 16,616 -6,680 -9,148 67,176 -9,660 12,508 23,968 -5.92%
Tax -4,468 16 0 -4,516 0 -2,988 -3,116 6.18%
NP 12,148 -6,664 -9,148 62,660 -9,660 9,520 20,852 -8.60%
-
NP to SH 12,148 -6,252 -7,932 64,760 -8,156 10,052 21,044 -8.74%
-
Tax Rate 26.89% - - 6.72% - 23.89% 13.00% -
Total Cost 97,344 8,124 10,028 -62,656 12,728 339,912 394,012 -20.77%
-
Net Worth 4,885 7,098 22,245 30,533 32,690 134,680 115,714 -40.97%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 4,885 7,098 22,245 30,533 32,690 134,680 115,714 -40.97%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 137,362 0.31%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 11.09% -456.44% -1,039.55% 1,566,500.00% -314.86% 2.72% 5.03% -
ROE 248.63% -88.08% -35.66% 212.09% -24.95% 7.46% 18.19% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 78.21 1.04 0.63 0.00 2.19 249.59 302.02 -20.15%
EPS 8.68 -4.48 -5.68 46.24 -5.84 7.20 15.32 -9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0507 0.1589 0.2181 0.2335 0.962 0.8424 -41.16%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 78.21 1.04 0.63 0.00 2.19 249.59 296.33 -19.90%
EPS 8.68 -4.48 -5.68 46.24 -5.84 7.20 15.03 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0507 0.1589 0.2181 0.2335 0.962 0.8265 -40.97%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.09 0.125 0.155 0.095 0.21 0.795 0.705 -
P/RPS 0.12 11.99 24.66 3,325.00 9.58 0.32 0.23 -10.27%
P/EPS 1.04 -2.80 -2.74 0.21 -3.60 11.07 4.60 -21.94%
EY 96.41 -35.73 -36.55 486.92 -27.74 9.03 21.73 28.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.47 0.98 0.44 0.90 0.83 0.84 20.55%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 23/06/22 27/07/21 25/06/20 28/06/19 28/06/18 22/06/17 28/06/16 -
Price 0.09 0.09 0.125 0.08 0.175 1.07 0.79 -
P/RPS 0.12 8.63 19.89 2,800.00 7.99 0.43 0.26 -12.08%
P/EPS 1.04 -2.02 -2.21 0.17 -3.00 14.90 5.16 -23.41%
EY 96.41 -49.62 -45.33 578.21 -33.29 6.71 19.39 30.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.78 0.79 0.37 0.75 1.11 0.94 18.31%

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