[COMCORP] YoY Annualized Quarter Result on 31-Oct-2015 [#3]

Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 85.16%
YoY- 485.58%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 4,112 392,092 400,418 357,214 299,109 309,756 403,664 -53.42%
PBT -14,952 9,614 18,586 9,926 -3,201 -9,205 6,909 -
Tax 0 -2,790 -2,117 -525 -90 -93 -18 -
NP -14,952 6,824 16,469 9,401 -3,292 -9,298 6,890 -
-
NP to SH -13,508 7,725 17,013 10,128 -2,626 -9,138 7,445 -
-
Tax Rate - 29.02% 11.39% 5.29% - - 0.26% -
Total Cost 19,064 385,268 383,949 347,813 302,401 319,054 396,773 -39.69%
-
Net Worth 24,822 137,717 125,580 105,224 94,206 93,116 92,652 -19.70%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 24,822 137,717 125,580 105,224 94,206 93,116 92,652 -19.70%
NOSH 140,000 140,000 140,000 140,000 140,000 139,877 140,000 0.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -363.62% 1.74% 4.11% 2.63% -1.10% -3.00% 1.71% -
ROE -54.42% 5.61% 13.55% 9.63% -2.79% -9.81% 8.04% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.94 280.07 286.01 255.15 213.65 221.45 288.33 -53.41%
EPS -9.65 5.52 12.15 7.24 -1.88 -6.53 5.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.9837 0.897 0.7516 0.6729 0.6657 0.6618 -19.70%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.91 86.65 88.49 78.94 66.10 68.45 89.21 -53.41%
EPS -2.99 1.71 3.76 2.24 -0.58 -2.02 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.3043 0.2775 0.2325 0.2082 0.2058 0.2048 -19.69%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.13 0.815 0.71 0.305 0.22 0.175 0.15 -
P/RPS 4.43 0.29 0.25 0.12 0.10 0.08 0.05 111.06%
P/EPS -1.35 14.77 5.84 4.22 -11.73 -2.68 2.82 -
EY -74.22 6.77 17.12 23.72 -8.53 -37.33 35.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.79 0.41 0.33 0.26 0.23 21.21%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 17/12/18 22/12/17 15/12/16 17/12/15 18/12/14 13/12/13 13/12/12 -
Price 0.11 0.715 0.76 0.37 0.195 0.17 0.14 -
P/RPS 3.75 0.26 0.27 0.15 0.09 0.08 0.05 105.28%
P/EPS -1.14 12.96 6.25 5.11 -10.39 -2.60 2.63 -
EY -87.71 7.72 15.99 19.55 -9.62 -38.43 37.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.85 0.49 0.29 0.26 0.21 19.76%

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