[COMFORT] YoY Cumulative Quarter Result on 30-Apr-2013 [#1]

Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 74.0%
YoY- -54.37%
Quarter Report
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 52,302 52,580 36,323 29,878 28,385 25,330 41,597 3.88%
PBT -9,499 4,059 207 -10,069 -6,520 -5,926 316 -
Tax 57 32 79 10 4 10 10 33.61%
NP -9,442 4,091 286 -10,059 -6,516 -5,916 326 -
-
NP to SH -9,442 4,091 286 -10,059 -6,516 -5,916 326 -
-
Tax Rate - -0.79% -38.16% - - - -3.16% -
Total Cost 61,744 48,489 36,037 39,937 34,901 31,246 41,271 6.93%
-
Net Worth 173,196 100,098 34,319 35,502 77,007 5,771,707 69,857 16.32%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 173,196 100,098 34,319 35,502 77,007 5,771,707 69,857 16.32%
NOSH 558,698 435,212 571,999 591,705 592,363 360,731 232,857 15.68%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -18.05% 7.78% 0.79% -33.67% -22.96% -23.36% 0.78% -
ROE -5.45% 4.09% 0.83% -28.33% -8.46% -0.10% 0.47% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 9.36 12.08 6.35 5.05 4.79 7.02 17.86 -10.20%
EPS -1.69 0.94 0.05 -1.70 -1.10 -1.64 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.23 0.06 0.06 0.13 16.00 0.30 0.54%
Adjusted Per Share Value based on latest NOSH - 591,705
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 8.97 9.02 6.23 5.13 4.87 4.35 7.14 3.87%
EPS -1.62 0.70 0.05 -1.73 -1.12 -1.01 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2971 0.1717 0.0589 0.0609 0.1321 9.9009 0.1198 16.32%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.745 0.80 0.335 0.175 0.14 0.23 0.87 -
P/RPS 7.96 6.62 5.28 3.47 2.92 3.28 4.87 8.52%
P/EPS -44.08 85.11 670.00 -10.29 -12.73 -14.02 621.43 -
EY -2.27 1.18 0.15 -9.71 -7.86 -7.13 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.48 5.58 2.92 1.08 0.01 2.90 -3.10%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 17/02/17 08/07/15 27/06/14 27/06/13 28/06/12 29/06/11 29/06/10 -
Price 0.75 0.84 0.345 0.19 0.12 0.18 0.78 -
P/RPS 8.01 6.95 5.43 3.76 2.50 2.56 4.37 10.61%
P/EPS -44.38 89.36 690.00 -11.18 -10.91 -10.98 557.14 -
EY -2.25 1.12 0.14 -8.95 -9.17 -9.11 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.65 5.75 3.17 0.92 0.01 2.60 -1.18%

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