[COMFORT] YoY Quarter Result on 31-Jan-2013 [#4]

Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -108.16%
YoY- -501.48%
Quarter Report
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 58,638 41,998 35,682 30,358 30,814 32,303 46,327 4.00%
PBT 6,612 2,588 -9,159 -20,692 -3,449 -41,340 709 45.05%
Tax 103 80 149 7 10 10 11 45.15%
NP 6,715 2,668 -9,010 -20,685 -3,439 -41,330 720 45.05%
-
NP to SH 6,715 2,668 -9,010 -20,685 -3,439 -41,330 720 45.05%
-
Tax Rate -1.56% -3.09% - - - - -1.55% -
Total Cost 51,923 39,330 44,692 51,043 34,253 73,633 45,607 2.18%
-
Net Worth 179,150 94,670 35,565 41,488 83,010 260,532 71,999 16.39%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 179,150 94,670 35,565 41,488 83,010 260,532 71,999 16.39%
NOSH 559,844 430,322 592,763 592,693 592,931 592,120 239,999 15.15%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 11.45% 6.35% -25.25% -68.14% -11.16% -127.94% 1.55% -
ROE 3.75% 2.82% -25.33% -49.86% -4.14% -15.86% 1.00% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 10.47 9.76 6.02 5.12 5.20 5.46 19.30 -9.68%
EPS 1.47 0.62 -1.52 -3.49 -0.58 -15.09 0.30 30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.22 0.06 0.07 0.14 0.44 0.30 1.08%
Adjusted Per Share Value based on latest NOSH - 592,693
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 10.06 7.20 6.12 5.21 5.29 5.54 7.95 3.99%
EPS 1.15 0.46 -1.55 -3.55 -0.59 -7.09 0.12 45.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3073 0.1624 0.061 0.0712 0.1424 0.4469 0.1235 16.39%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.78 0.695 0.36 0.165 0.17 0.29 1.27 -
P/RPS 7.45 7.12 5.98 3.22 3.27 5.32 6.58 2.09%
P/EPS 65.03 112.10 -23.68 -4.73 -29.31 -4.15 423.33 -26.80%
EY 1.54 0.89 -4.22 -21.15 -3.41 -24.07 0.24 36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 3.16 6.00 2.36 1.21 0.66 4.23 -8.75%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/03/10 -
Price 0.81 0.795 0.365 0.18 0.16 0.28 1.06 -
P/RPS 7.73 8.15 6.06 3.51 3.08 5.13 5.49 5.86%
P/EPS 67.53 128.23 -24.01 -5.16 -27.59 -4.01 353.33 -24.09%
EY 1.48 0.78 -4.16 -19.39 -3.63 -24.93 0.28 31.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.61 6.08 2.57 1.14 0.64 3.53 -5.39%

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