[COMFORT] YoY Cumulative Quarter Result on 31-Oct-2018 [#3]

Announcement Date
18-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 61.78%
YoY- -40.51%
Quarter Report
View:
Show?
Cumulative Result
30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 502,976 0 372,093 343,344 314,818 190,243 171,200 16.85%
PBT -11,729 0 28,327 25,069 30,972 17,532 16,168 -
Tax -13,042 0 -5,387 -6,560 141 159 95 -
NP -24,771 0 22,940 18,509 31,113 17,691 16,263 -
-
NP to SH -24,771 0 22,940 18,509 31,113 17,691 16,263 -
-
Tax Rate - - 19.02% 26.17% -0.46% -0.91% -0.59% -
Total Cost 527,747 0 349,153 324,835 283,705 172,552 154,937 19.37%
-
Net Worth 910,413 0 297,265 275,355 234,691 160,245 122,312 33.64%
Dividend
30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - 56 - - - -
Div Payout % - - - 0.30% - - - -
Equity
30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 910,413 0 297,265 275,355 234,691 160,245 122,312 33.64%
NOSH 582,949 580,443 582,949 561,949 558,790 558,790 453,008 3.71%
Ratio Analysis
30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -4.92% 0.00% 6.17% 5.39% 9.88% 9.30% 9.50% -
ROE -2.72% 0.00% 7.72% 6.72% 13.26% 11.04% 13.30% -
Per Share
30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 86.74 0.00 65.09 61.10 56.34 41.55 37.79 12.75%
EPS -4.27 0.00 4.01 3.29 5.57 3.17 3.59 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.57 0.00 0.52 0.49 0.42 0.35 0.27 28.96%
Adjusted Per Share Value based on latest NOSH - 561,949
30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 86.28 0.00 63.83 58.90 54.00 32.63 29.37 16.84%
EPS -4.25 0.00 3.94 3.18 5.34 3.03 2.79 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.5617 0.00 0.5099 0.4723 0.4026 0.2749 0.2098 33.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.49 1.33 0.775 0.88 1.03 0.72 0.79 -
P/RPS 0.56 0.00 1.19 1.44 1.83 1.73 2.09 -17.32%
P/EPS -11.47 0.00 19.31 26.72 18.50 18.63 22.01 -
EY -8.72 0.00 5.18 3.74 5.41 5.37 4.54 -
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 1.49 1.80 2.45 2.06 2.93 -27.71%
Price Multiplier on Announcement Date
30/09/22 30/09/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 21/11/22 - 16/12/19 18/12/18 20/12/17 17/02/17 11/12/15 -
Price 0.475 0.00 0.76 0.89 1.08 0.75 0.88 -
P/RPS 0.55 0.00 1.17 1.46 1.92 1.80 2.33 -18.82%
P/EPS -11.12 0.00 18.94 27.02 19.40 19.41 24.51 -
EY -8.99 0.00 5.28 3.70 5.16 5.15 4.08 -
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.30 0.00 1.46 1.82 2.57 2.14 3.26 -29.15%

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