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

Announcement Date
24-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- -95.76%
YoY- -127.49%
Quarter Report
View:
Show?
Cumulative Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 49,970 896 544 185 1,696 190,114 189,496 -19.91%
PBT 6,476 -2,340 -4,282 14,396 -8,416 6,076 8,669 -4.74%
Tax -1,868 4 0 -1,129 0 -1,653 -1,102 9.18%
NP 4,608 -2,336 -4,282 13,267 -8,416 4,423 7,567 -7.93%
-
NP to SH 4,608 -1,859 -3,882 14,121 -7,671 4,736 7,853 -8.49%
-
Tax Rate 28.84% - - 7.84% - 27.21% 12.71% -
Total Cost 45,362 3,232 4,826 -13,082 10,112 185,691 181,929 -20.65%
-
Net Worth 6,454 6,790 12,977 28,545 27,174 136,836 120,567 -38.59%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 6,454 6,790 12,977 28,545 27,174 136,836 120,567 -38.59%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 9.22% -260.71% -787.13% 7,171.35% -496.23% 2.33% 3.99% -
ROE 71.40% -27.38% -29.91% 49.47% -28.23% 3.46% 6.51% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 35.69 0.64 0.39 0.13 1.21 135.80 135.35 -19.91%
EPS 3.29 -1.33 -2.77 10.09 -5.48 3.38 5.61 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0461 0.0485 0.0927 0.2039 0.1941 0.9774 0.8612 -38.59%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 13.06 0.23 0.14 0.05 0.44 49.70 49.54 -19.91%
EPS 1.20 -0.49 -1.01 3.69 -2.01 1.24 2.05 -8.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0169 0.0178 0.0339 0.0746 0.071 0.3577 0.3152 -38.57%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.09 0.09 0.16 0.09 0.185 0.86 0.77 -
P/RPS 0.25 14.06 41.18 68.11 15.27 0.63 0.57 -12.82%
P/EPS 2.73 -6.78 -5.77 0.89 -3.38 25.42 13.73 -23.59%
EY 36.57 -14.75 -17.33 112.07 -29.62 3.93 7.28 30.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.86 1.73 0.44 0.95 0.88 0.89 13.95%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 22/09/22 23/09/21 24/09/20 26/09/19 27/09/18 25/09/17 22/09/16 -
Price 0.09 0.09 0.155 0.075 0.155 0.75 0.89 -
P/RPS 0.25 14.06 39.89 56.76 12.79 0.55 0.66 -14.93%
P/EPS 2.73 -6.78 -5.59 0.74 -2.83 22.17 15.87 -25.41%
EY 36.57 -14.75 -17.89 134.49 -35.35 4.51 6.30 34.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.86 1.67 0.37 0.80 0.77 1.03 11.21%

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