[COMFORT] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 89,562 176,418 541,242 0 152,907 119,956 106,583 -3.47%
PBT -32,750 -8,439 293,525 0 22,242 10,555 9,687 -
Tax 3,606 -1,687 -74,391 0 -5,903 -2,144 -2,341 -
NP -29,144 -10,126 219,134 0 16,339 8,411 7,346 -
-
NP to SH -29,144 -10,126 219,134 0 16,339 8,411 7,346 -
-
Tax Rate - - 25.34% - 26.54% 20.31% 24.17% -
Total Cost 118,706 186,544 322,108 0 136,568 111,545 99,237 3.70%
-
Net Worth 864,113 922,904 766,184 0 326,451 286,594 252,877 28.36%
Dividend
31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - 29,022 - - - - -
Div Payout % - - 13.24% - - - - -
Equity
31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 864,113 922,904 766,184 0 326,451 286,594 252,877 28.36%
NOSH 582,949 582,949 582,949 582,949 582,949 561,949 561,949 0.74%
Ratio Analysis
31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -32.54% -5.74% 40.49% 0.00% 10.69% 7.01% 6.89% -
ROE -3.37% -1.10% 28.60% 0.00% 5.01% 2.93% 2.90% -
Per Share
31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 15.44 30.39 93.25 0.00 26.23 21.35 18.97 -4.09%
EPS -5.03 -1.74 37.75 0.00 2.80 1.50 1.31 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.59 1.32 0.00 0.56 0.51 0.45 27.54%
Adjusted Per Share Value based on latest NOSH - 582,949
31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 15.36 30.26 92.85 0.00 26.23 20.58 18.28 -3.47%
EPS -5.00 -1.74 37.59 0.00 2.80 1.44 1.26 -
DPS 0.00 0.00 4.98 0.00 0.00 0.00 0.00 -
NAPS 1.4823 1.5832 1.3143 0.00 0.56 0.4916 0.4338 28.36%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 CAGR
Date 31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 -
Price 0.395 0.77 2.76 1.87 1.41 0.845 0.78 -
P/RPS 2.56 2.53 2.96 0.00 5.38 3.96 4.11 -9.17%
P/EPS -7.86 -44.14 7.31 0.00 50.31 56.46 59.67 -
EY -12.72 -2.27 13.68 0.00 1.99 1.77 1.68 -
DY 0.00 0.00 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.48 2.09 0.00 2.52 1.66 1.73 -31.44%
Price Multiplier on Announcement Date
31/03/23 31/03/22 30/04/21 31/03/21 30/04/20 30/04/19 30/04/18 CAGR
Date 22/05/23 31/05/22 21/06/21 - 12/06/20 24/06/19 27/06/18 -
Price 0.42 0.65 2.12 0.00 2.93 0.81 0.835 -
P/RPS 2.72 2.14 2.27 0.00 11.17 3.79 4.40 -9.31%
P/EPS -8.36 -37.26 5.62 0.00 104.54 54.12 63.88 -
EY -11.97 -2.68 17.81 0.00 0.96 1.85 1.57 -
DY 0.00 0.00 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.41 1.61 0.00 5.23 1.59 1.86 -31.94%

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