[COMCORP] YoY Cumulative Quarter Result on 31-Jul-2014 [#2]

Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- -247.74%
YoY- 66.1%
Quarter Report
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 190,114 189,496 158,058 140,558 143,787 168,882 141,345 5.05%
PBT 6,076 8,669 2,473 -3,090 -8,483 -2,118 -6,984 -
Tax -1,653 -1,102 -176 -43 -80 -14 -14 121.33%
NP 4,423 7,567 2,297 -3,133 -8,563 -2,132 -6,998 -
-
NP to SH 4,736 7,853 2,735 -2,841 -8,381 -1,894 -6,698 -
-
Tax Rate 27.21% 12.71% 7.12% - - - - -
Total Cost 185,691 181,929 155,761 143,691 152,350 171,014 148,343 3.80%
-
Net Worth 136,836 120,567 99,959 93,254 91,784 85,246 87,368 7.75%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 136,836 120,567 99,959 93,254 91,784 85,246 87,368 7.75%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,125 -0.01%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 2.33% 3.99% 1.45% -2.23% -5.96% -1.26% -4.95% -
ROE 3.46% 6.51% 2.74% -3.05% -9.13% -2.22% -7.67% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 135.80 135.35 112.90 100.40 102.71 120.63 100.87 5.07%
EPS 3.38 5.61 1.95 -2.03 -5.99 -1.35 -4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9774 0.8612 0.714 0.6661 0.6556 0.6089 0.6235 7.77%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 42.01 41.88 34.93 31.06 31.78 37.32 31.24 5.05%
EPS 1.05 1.74 0.60 -0.63 -1.85 -0.42 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3024 0.2664 0.2209 0.2061 0.2028 0.1884 0.1931 7.75%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.86 0.77 0.345 0.265 0.18 0.17 0.15 -
P/RPS 0.63 0.57 0.31 0.26 0.18 0.14 0.15 26.99%
P/EPS 25.42 13.73 17.66 -13.06 -3.01 -12.57 -3.14 -
EY 3.93 7.28 5.66 -7.66 -33.26 -7.96 -31.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 0.48 0.40 0.27 0.28 0.24 24.15%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 25/09/17 22/09/16 23/09/15 30/09/14 26/09/13 24/09/12 26/09/11 -
Price 0.75 0.89 0.27 0.26 0.165 0.16 0.12 -
P/RPS 0.55 0.66 0.24 0.26 0.16 0.13 0.12 28.85%
P/EPS 22.17 15.87 13.82 -12.81 -2.76 -11.83 -2.51 -
EY 4.51 6.30 7.24 -7.80 -36.28 -8.46 -39.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.03 0.38 0.39 0.25 0.26 0.19 26.24%

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