[COMFORT] YoY Cumulative Quarter Result on 30-Apr-2017 [#1]

Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -60.78%
YoY- 207.46%
View:
Show?
Cumulative Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 152,907 119,956 106,583 93,702 52,302 52,580 36,323 27.04%
PBT 22,242 10,555 9,687 10,100 -9,499 4,059 207 117.88%
Tax -5,903 -2,144 -2,341 46 57 32 79 -
NP 16,339 8,411 7,346 10,146 -9,442 4,091 286 96.12%
-
NP to SH 16,339 8,411 7,346 10,146 -9,442 4,091 286 96.12%
-
Tax Rate 26.54% 20.31% 24.17% -0.46% - -0.79% -38.16% -
Total Cost 136,568 111,545 99,237 83,556 61,744 48,489 36,037 24.83%
-
Net Worth 326,451 286,594 252,877 217,928 173,196 100,098 34,319 45.51%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 326,451 286,594 252,877 217,928 173,196 100,098 34,319 45.51%
NOSH 582,949 561,949 561,949 558,790 558,698 435,212 571,999 0.31%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 10.69% 7.01% 6.89% 10.83% -18.05% 7.78% 0.79% -
ROE 5.01% 2.93% 2.90% 4.66% -5.45% 4.09% 0.83% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 26.23 21.35 18.97 16.77 9.36 12.08 6.35 26.64%
EPS 2.80 1.50 1.31 1.82 -1.69 0.94 0.05 95.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.51 0.45 0.39 0.31 0.23 0.06 45.05%
Adjusted Per Share Value based on latest NOSH - 558,790
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 26.23 20.58 18.28 16.07 8.97 9.02 6.23 27.04%
EPS 2.80 1.44 1.26 1.74 -1.62 0.70 0.05 95.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.4916 0.4338 0.3738 0.2971 0.1717 0.0589 45.50%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.41 0.845 0.78 0.68 0.745 0.80 0.335 -
P/RPS 5.38 3.96 4.11 4.06 7.96 6.62 5.28 0.31%
P/EPS 50.31 56.46 59.67 37.45 -44.08 85.11 670.00 -35.02%
EY 1.99 1.77 1.68 2.67 -2.27 1.18 0.15 53.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.66 1.73 1.74 2.40 3.48 5.58 -12.39%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 12/06/20 24/06/19 27/06/18 21/06/17 17/02/17 08/07/15 27/06/14 -
Price 2.93 0.81 0.835 0.79 0.75 0.84 0.345 -
P/RPS 11.17 3.79 4.40 4.71 8.01 6.95 5.43 12.76%
P/EPS 104.54 54.12 63.88 43.51 -44.38 89.36 690.00 -26.96%
EY 0.96 1.85 1.57 2.30 -2.25 1.12 0.14 37.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.23 1.59 1.86 2.03 2.42 3.65 5.75 -1.56%

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