[COMFORT] YoY Quarter Result on 31-Jan-2012 [#4]

Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 35.05%
YoY- 91.68%
Quarter Report
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 41,998 35,682 30,358 30,814 32,303 46,327 34,258 3.45%
PBT 2,588 -9,159 -20,692 -3,449 -41,340 709 773 22.29%
Tax 80 149 7 10 10 11 11 39.17%
NP 2,668 -9,010 -20,685 -3,439 -41,330 720 784 22.63%
-
NP to SH 2,668 -9,010 -20,685 -3,439 -41,330 720 784 22.63%
-
Tax Rate -3.09% - - - - -1.55% -1.42% -
Total Cost 39,330 44,692 51,043 34,253 73,633 45,607 33,474 2.72%
-
Net Worth 94,670 35,565 41,488 83,010 260,532 71,999 63,081 6.99%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 94,670 35,565 41,488 83,010 260,532 71,999 63,081 6.99%
NOSH 430,322 592,763 592,693 592,931 592,120 239,999 233,636 10.71%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 6.35% -25.25% -68.14% -11.16% -127.94% 1.55% 2.29% -
ROE 2.82% -25.33% -49.86% -4.14% -15.86% 1.00% 1.24% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 9.76 6.02 5.12 5.20 5.46 19.30 14.66 -6.55%
EPS 0.62 -1.52 -3.49 -0.58 -15.09 0.30 0.33 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.06 0.07 0.14 0.44 0.30 0.27 -3.35%
Adjusted Per Share Value based on latest NOSH - 592,931
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 7.20 6.12 5.21 5.29 5.54 7.95 5.88 3.43%
EPS 0.46 -1.55 -3.55 -0.59 -7.09 0.12 0.13 23.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1624 0.061 0.0712 0.1424 0.4469 0.1235 0.1082 6.99%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.695 0.36 0.165 0.17 0.29 1.27 0.40 -
P/RPS 7.12 5.98 3.22 3.27 5.32 6.58 2.73 17.31%
P/EPS 112.10 -23.68 -4.73 -29.31 -4.15 423.33 119.20 -1.01%
EY 0.89 -4.22 -21.15 -3.41 -24.07 0.24 0.84 0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 6.00 2.36 1.21 0.66 4.23 1.48 13.46%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/03/10 27/03/09 -
Price 0.795 0.365 0.18 0.16 0.28 1.06 0.21 -
P/RPS 8.15 6.06 3.51 3.08 5.13 5.49 1.43 33.63%
P/EPS 128.23 -24.01 -5.16 -27.59 -4.01 353.33 62.58 12.69%
EY 0.78 -4.16 -19.39 -3.63 -24.93 0.28 1.60 -11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 6.08 2.57 1.14 0.64 3.53 0.78 29.07%

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