[COMCORP] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 296.55%
YoY- 169.38%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 CAGR
Revenue 357,214 299,109 309,756 403,664 290,128 311,822 217,596 10.99%
PBT 9,926 -3,201 -9,205 6,909 -11,201 -3,829 -8,401 -
Tax -525 -90 -93 -18 -18 -232 16,816 -
NP 9,401 -3,292 -9,298 6,890 -11,220 -4,061 8,415 2.35%
-
NP to SH 10,128 -2,626 -9,138 7,445 -10,732 -4,302 -8,049 -
-
Tax Rate 5.29% - - 0.26% - - - -
Total Cost 347,813 302,401 319,054 396,773 301,348 315,883 209,181 11.29%
-
Net Worth 105,224 94,206 93,116 92,652 86,047 98,332 87,102 4.05%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 CAGR
Net Worth 105,224 94,206 93,116 92,652 86,047 98,332 87,102 4.05%
NOSH 140,000 140,000 139,877 140,000 139,982 139,696 140,103 -0.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 CAGR
NP Margin 2.63% -1.10% -3.00% 1.71% -3.87% -1.30% 3.87% -
ROE 9.63% -2.79% -9.81% 8.04% -12.47% -4.38% -9.24% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 CAGR
RPS 255.15 213.65 221.45 288.33 207.26 223.21 155.31 11.01%
EPS 7.24 -1.88 -6.53 5.32 -7.67 -3.08 -5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7516 0.6729 0.6657 0.6618 0.6147 0.7039 0.6217 4.07%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 CAGR
RPS 78.94 66.10 68.45 89.21 64.12 68.91 48.09 10.99%
EPS 2.24 -0.58 -2.02 1.65 -2.37 -0.95 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2325 0.2082 0.2058 0.2048 0.1902 0.2173 0.1925 4.05%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 31/01/11 -
Price 0.305 0.22 0.175 0.15 0.15 0.18 0.20 -
P/RPS 0.12 0.10 0.08 0.05 0.07 0.08 0.13 -1.67%
P/EPS 4.22 -11.73 -2.68 2.82 -1.96 -5.84 -3.48 -
EY 23.72 -8.53 -37.33 35.45 -51.11 -17.11 -28.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.26 0.23 0.24 0.26 0.32 5.35%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 CAGR
Date 17/12/15 18/12/14 13/12/13 13/12/12 19/12/11 17/12/10 30/03/11 -
Price 0.37 0.195 0.17 0.14 0.17 0.19 0.20 -
P/RPS 0.15 0.09 0.08 0.05 0.08 0.09 0.13 3.05%
P/EPS 5.11 -10.39 -2.60 2.63 -2.22 -6.17 -3.48 -
EY 19.55 -9.62 -38.43 37.99 -45.10 -16.21 -28.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.29 0.26 0.21 0.28 0.27 0.32 9.38%

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