[COMFORT] YoY Cumulative Quarter Result on 31-Jul-2015 [#2]

Announcement Date
17-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 122.39%
YoY- 893.23%
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 216,394 208,297 116,204 109,924 74,825 63,826 61,451 23.33%
PBT 15,030 19,120 9,433 9,035 803 -38,168 -8,076 -
Tax -3,589 92 -29 63 113 21 14 -
NP 11,441 19,212 9,404 9,098 916 -38,147 -8,062 -
-
NP to SH 11,441 19,212 9,404 9,098 916 -38,147 -8,062 -
-
Tax Rate 23.88% -0.48% 0.31% -0.70% -14.07% - - -
Total Cost 204,953 189,085 106,800 100,826 73,909 101,973 69,513 19.73%
-
Net Worth 269,735 223,516 190,319 103,977 36,639 17,770 77,063 23.20%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 56 - - - - - - -
Div Payout % 0.49% - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 269,735 223,516 190,319 103,977 36,639 17,770 77,063 23.20%
NOSH 561,949 558,790 559,761 433,238 610,666 592,344 592,794 -0.88%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 5.29% 9.22% 8.09% 8.28% 1.22% -59.77% -13.12% -
ROE 4.24% 8.60% 4.94% 8.75% 2.50% -214.67% -10.46% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 38.51 37.28 20.76 25.37 12.25 10.78 10.37 24.42%
EPS 2.04 3.44 1.68 2.10 0.15 -6.44 -1.36 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.40 0.34 0.24 0.06 0.03 0.13 24.31%
Adjusted Per Share Value based on latest NOSH - 435,391
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 37.12 35.73 19.93 18.86 12.84 10.95 10.54 23.33%
EPS 1.96 3.30 1.61 1.56 0.16 -6.54 -1.38 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4627 0.3834 0.3265 0.1784 0.0629 0.0305 0.1322 23.20%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.875 0.93 0.63 0.91 0.35 0.205 0.14 -
P/RPS 2.27 2.49 3.03 3.59 2.86 1.90 1.35 9.04%
P/EPS 42.98 27.05 37.50 43.33 233.33 -3.18 -10.29 -
EY 2.33 3.70 2.67 2.31 0.43 -31.41 -9.71 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.33 1.85 3.79 5.83 6.83 1.08 9.08%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 19/09/17 17/02/17 17/09/15 29/09/14 26/09/13 27/09/12 -
Price 1.00 0.955 0.75 0.69 0.36 0.45 0.12 -
P/RPS 2.60 2.56 3.61 2.72 2.94 4.18 1.16 14.39%
P/EPS 49.12 27.78 44.64 32.86 240.00 -6.99 -8.82 -
EY 2.04 3.60 2.24 3.04 0.42 -14.31 -11.33 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.39 2.21 2.88 6.00 15.00 0.92 14.55%

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