[COMFORT] YoY Cumulative Quarter Result on 31-Oct-2005 [#3]

Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 83.1%
YoY- -80.95%
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 31/01/03 CAGR
Revenue 102,160 79,120 77,899 67,460 34,937 28 0 -
PBT -5,846 -4,827 -6,423 1,045 3,846 -1,202 -1,988 20.62%
Tax 102 1,009 1,461 -525 -1,116 0 0 -
NP -5,744 -3,818 -4,962 520 2,730 -1,202 -1,988 20.25%
-
NP to SH -5,744 -3,818 -4,962 520 2,730 -1,202 -1,988 20.25%
-
Tax Rate - - - 50.24% 29.02% - - -
Total Cost 107,904 82,938 82,861 66,940 32,207 1,230 1,988 100.21%
-
Net Worth 63,822 82,999 87,425 49,636 27,300 -21,282 -19,544 -
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 31/01/03 CAGR
Net Worth 63,822 82,999 87,425 49,636 27,300 -21,282 -19,544 -
NOSH 236,378 237,142 236,285 236,363 136,500 30,507 30,537 42.71%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 31/01/03 CAGR
NP Margin -5.62% -4.83% -6.37% 0.77% 7.81% -4,292.86% 0.00% -
ROE -9.00% -4.60% -5.68% 1.05% 10.00% 0.00% 0.00% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 31/01/03 CAGR
RPS 43.22 33.36 32.97 28.54 25.59 0.09 0.00 -
EPS -2.43 -1.61 -2.10 0.22 2.00 -9.80 -6.51 -15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.35 0.37 0.21 0.20 -0.6976 -0.64 -
Adjusted Per Share Value based on latest NOSH - 235,999
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 31/01/03 CAGR
RPS 17.52 13.57 13.36 11.57 5.99 0.00 0.00 -
EPS -0.99 -0.65 -0.85 0.09 0.47 -0.21 -0.34 20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1095 0.1424 0.15 0.0851 0.0468 -0.0365 -0.0335 -
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 31/01/03 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 30/01/04 30/01/03 -
Price 0.37 0.41 0.36 0.41 0.46 1.00 1.02 -
P/RPS 0.86 1.23 1.09 1.44 0.00 1,089.56 0.00 -
P/EPS -15.23 -25.47 -17.14 186.36 0.00 -25.38 -15.67 -0.49%
EY -6.57 -3.93 -5.83 0.54 0.00 -3.94 -6.38 0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.17 0.97 1.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 31/01/03 CAGR
Date 19/12/08 28/12/07 18/12/06 22/12/05 29/12/04 22/03/04 24/03/03 -
Price 0.37 0.41 0.41 0.39 0.47 1.06 0.79 -
P/RPS 0.86 1.23 1.24 1.37 0.00 1,154.93 0.00 -
P/EPS -15.23 -25.47 -19.52 177.27 0.00 -26.90 -12.14 4.02%
EY -6.57 -3.93 -5.12 0.56 0.00 -3.72 -8.24 -3.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.17 1.11 1.86 0.00 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