[COMFORT] YoY Cumulative Quarter Result on 31-Jul-2020 [#2]

Announcement Date
07-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 261.93%
YoY- 280.86%
View:
Show?
Cumulative Result
30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 376,189 1,045,471 0 350,859 237,592 216,394 208,297 12.77%
PBT -3,078 498,444 0 79,128 18,966 15,030 19,120 -
Tax -3,853 -130,487 0 -19,992 -3,439 -3,589 92 -
NP -6,931 367,957 0 59,136 15,527 11,441 19,212 -
-
NP to SH -6,931 367,957 0 59,136 15,527 11,441 19,212 -
-
Tax Rate - 26.18% - 25.27% 18.13% 23.88% -0.48% -
Total Cost 383,120 677,514 0 291,723 222,065 204,953 189,085 15.44%
-
Net Worth 928,708 893,882 0 367,257 294,512 269,735 223,516 33.59%
Dividend
30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - 34,826 - 8,744 - 56 - -
Div Payout % - 9.46% - 14.79% - 0.49% - -
Equity
30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 928,708 893,882 0 367,257 294,512 269,735 223,516 33.59%
NOSH 582,949 582,949 580,443 582,949 582,949 561,949 558,790 0.86%
Ratio Analysis
30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin -1.84% 35.20% 0.00% 16.85% 6.54% 5.29% 9.22% -
ROE -0.75% 41.16% 0.00% 16.10% 5.27% 4.24% 8.60% -
Per Share
30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 64.81 180.12 0.00 60.19 41.95 38.51 37.28 11.90%
EPS -1.19 63.39 0.00 10.14 2.74 2.04 3.44 -
DPS 0.00 6.00 0.00 1.50 0.00 0.01 0.00 -
NAPS 1.60 1.54 0.00 0.63 0.52 0.48 0.40 32.56%
Adjusted Per Share Value based on latest NOSH - 582,949
30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 64.53 179.34 0.00 60.19 40.76 37.12 35.73 12.77%
EPS -1.19 63.12 0.00 10.14 2.66 1.96 3.30 -
DPS 0.00 5.97 0.00 1.50 0.00 0.01 0.00 -
NAPS 1.5931 1.5334 0.00 0.63 0.5052 0.4627 0.3834 33.59%
Price Multiplier on Financial Quarter End Date
30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 30/06/22 30/07/21 30/06/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.63 1.86 1.94 5.37 0.80 0.875 0.93 -
P/RPS 0.97 1.03 0.00 8.92 1.91 2.27 2.49 -17.44%
P/EPS -52.76 2.93 0.00 52.94 29.18 42.98 27.05 -
EY -1.90 34.08 0.00 1.89 3.43 2.33 3.70 -
DY 0.00 3.23 0.00 0.28 0.00 0.01 0.00 -
P/NAPS 0.39 1.21 0.00 8.52 1.54 1.82 2.33 -30.47%
Price Multiplier on Announcement Date
30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 30/08/22 21/09/21 - 07/09/20 26/09/19 28/09/18 19/09/17 -
Price 0.47 1.31 0.00 4.13 0.775 1.00 0.955 -
P/RPS 0.73 0.73 0.00 6.86 1.85 2.60 2.56 -22.51%
P/EPS -39.36 2.07 0.00 40.71 28.27 49.12 27.78 -
EY -2.54 48.39 0.00 2.46 3.54 2.04 3.60 -
DY 0.00 4.58 0.00 0.36 0.00 0.01 0.00 -
P/NAPS 0.29 0.85 0.00 6.56 1.49 2.08 2.39 -34.87%

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