[COMFORT] YoY Cumulative Quarter Result on 31-Jul-2005 [#2]

Announcement Date
20-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 73.17%
YoY- -76.23%
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Revenue 63,871 48,839 48,178 44,824 9,528 0 0 -
PBT -5,776 -1,407 -4,293 610 1,410 -862 -822 40.33%
Tax 92 993 1,043 -326 -215 0 0 -
NP -5,684 -414 -3,250 284 1,195 -862 -822 39.94%
-
NP to SH -5,684 -414 -3,250 284 1,195 -862 -822 39.94%
-
Tax Rate - - - 53.44% 15.25% - - -
Total Cost 69,555 49,253 51,428 44,540 8,333 862 822 116.27%
-
Net Worth 63,944 90,105 90,145 49,699 9,958 -20,981 -18,435 -
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Net Worth 63,944 90,105 90,145 49,699 9,958 -20,981 -18,435 -
NOSH 236,833 243,529 237,226 236,666 49,791 30,567 30,557 42.74%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
NP Margin -8.90% -0.85% -6.75% 0.63% 12.54% 0.00% 0.00% -
ROE -8.89% -0.46% -3.61% 0.57% 12.00% 0.00% 0.00% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
RPS 26.97 20.05 20.31 18.94 19.14 0.00 0.00 -
EPS -2.40 -0.17 -1.37 0.12 2.40 -2.82 -2.69 -1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.37 0.38 0.21 0.20 -0.6864 -0.6033 -
Adjusted Per Share Value based on latest NOSH - 237,999
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
RPS 10.96 8.38 8.26 7.69 1.63 0.00 0.00 -
EPS -0.98 -0.07 -0.56 0.05 0.20 -0.15 -0.14 40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.1546 0.1546 0.0853 0.0171 -0.036 -0.0316 -
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/10/03 31/10/02 -
Price 0.38 0.47 0.38 0.44 0.75 0.93 1.38 -
P/RPS 1.41 2.34 1.87 2.32 3.92 0.00 0.00 -
P/EPS -15.83 -276.47 -27.74 366.67 31.25 -32.98 -51.30 -18.48%
EY -6.32 -0.36 -3.61 0.27 3.20 -3.03 -1.95 22.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.27 1.00 2.10 3.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Date 23/09/08 28/09/07 18/09/06 20/09/05 16/09/04 08/12/03 18/12/02 -
Price 0.38 0.42 0.40 0.41 0.56 1.05 1.08 -
P/RPS 1.41 2.09 1.97 2.16 2.93 0.00 0.00 -
P/EPS -15.83 -247.06 -29.20 341.67 23.33 -37.23 -40.15 -14.93%
EY -6.32 -0.40 -3.43 0.29 4.29 -2.69 -2.49 17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.14 1.05 1.95 2.80 0.00 0.00 -

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