[COMCORP] YoY Cumulative Quarter Result on 31-Oct-2014 [#3]

Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 30.66%
YoY- 71.26%
Quarter Report
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 294,069 300,314 267,911 224,332 232,317 302,748 217,596 5.14%
PBT 7,211 13,940 7,445 -2,401 -6,904 5,182 -8,401 -
Tax -2,093 -1,588 -394 -68 -70 -14 -14 130.20%
NP 5,118 12,352 7,051 -2,469 -6,974 5,168 -8,415 -
-
NP to SH 5,794 12,760 7,596 -1,970 -6,854 5,584 -8,049 -
-
Tax Rate 29.03% 11.39% 5.29% - - 0.27% - -
Total Cost 288,951 287,962 260,860 226,801 239,291 297,580 226,011 4.17%
-
Net Worth 137,717 125,580 105,224 94,206 93,116 92,652 86,047 8.14%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 137,717 125,580 105,224 94,206 93,116 92,652 86,047 8.14%
NOSH 140,000 140,000 140,000 140,000 139,877 140,000 139,982 0.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 1.74% 4.11% 2.63% -1.10% -3.00% 1.71% -3.87% -
ROE 4.21% 10.16% 7.22% -2.09% -7.36% 6.03% -9.35% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 210.05 214.51 191.37 160.24 166.09 216.25 155.45 5.14%
EPS 4.14 9.11 5.43 -1.41 -4.90 3.99 -5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9837 0.897 0.7516 0.6729 0.6657 0.6618 0.6147 8.14%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 64.99 66.37 59.21 49.58 51.34 66.91 48.09 5.14%
EPS 1.28 2.82 1.68 -0.44 -1.51 1.23 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3043 0.2775 0.2325 0.2082 0.2058 0.2048 0.1902 8.13%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.815 0.71 0.305 0.22 0.175 0.15 0.15 -
P/RPS 0.39 0.33 0.16 0.14 0.11 0.07 0.10 25.43%
P/EPS 19.69 7.79 5.62 -15.63 -3.57 3.76 -2.61 -
EY 5.08 12.84 17.79 -6.40 -28.00 26.59 -38.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.41 0.33 0.26 0.23 0.24 22.95%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/17 15/12/16 17/12/15 18/12/14 13/12/13 13/12/12 19/12/11 -
Price 0.715 0.76 0.37 0.195 0.17 0.14 0.17 -
P/RPS 0.34 0.35 0.19 0.12 0.10 0.06 0.11 20.67%
P/EPS 17.28 8.34 6.82 -13.86 -3.47 3.51 -2.96 -
EY 5.79 11.99 14.66 -7.22 -28.82 28.49 -33.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.49 0.29 0.26 0.21 0.28 17.29%

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