[COMFORT] YoY Quarter Result on 31-Jul-2003 [#1]

Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -55.4%
YoY- -56.32%
Quarter Report
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Revenue 22,613 19,873 22,454 0 0 0 0 -
PBT -1,471 -2,552 210 -791 -506 -245 -401 25.35%
Tax 515 -1 -46 0 0 245 401 4.44%
NP -956 -2,553 164 -791 -506 0 0 -
-
NP to SH -956 -2,553 164 -791 -506 -236 -401 16.30%
-
Tax Rate - - 21.90% - - - - -
Total Cost 23,569 22,426 22,290 791 506 0 0 -
-
Net Worth 88,429 89,827 51,542 -20,892 -18,075 -12,259 -15,675 -
Dividend
30/04/07 30/04/06 30/04/05 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Net Worth 88,429 89,827 51,542 -20,892 -18,075 -12,259 -15,675 -
NOSH 238,999 236,388 234,285 30,540 30,481 30,649 30,610 42.95%
Ratio Analysis
30/04/07 30/04/06 30/04/05 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
NP Margin -4.23% -12.85% 0.73% 0.00% 0.00% 0.00% 0.00% -
ROE -1.08% -2.84% 0.32% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/07 30/04/06 30/04/05 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 9.46 8.41 9.58 0.00 0.00 0.00 0.00 -
EPS -0.40 -1.08 0.07 -2.59 -1.66 -0.77 -1.31 -18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.22 -0.6841 -0.593 -0.40 -0.5121 -
Adjusted Per Share Value based on latest NOSH - 30,540
30/04/07 30/04/06 30/04/05 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 3.88 3.41 3.85 0.00 0.00 0.00 0.00 -
EPS -0.16 -0.44 0.03 -0.14 -0.09 -0.04 -0.07 15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1541 0.0884 -0.0358 -0.031 -0.021 -0.0269 -
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Date 30/04/07 28/04/06 29/04/05 31/07/03 31/07/02 31/07/00 31/07/01 -
Price 0.40 0.41 0.50 1.00 1.67 8.25 3.60 -
P/RPS 4.23 4.88 5.22 0.00 0.00 0.00 0.00 -
P/EPS -100.00 -37.96 714.29 -38.61 -100.60 -1,071.43 -274.81 -16.12%
EY -1.00 -2.63 0.14 -2.59 -0.99 -0.09 -0.36 19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 2.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Date 22/06/07 21/06/06 23/06/05 24/09/03 23/09/02 27/09/00 26/09/01 -
Price 0.45 0.38 0.44 0.68 1.45 6.95 2.03 -
P/RPS 4.76 4.52 4.59 0.00 0.00 0.00 0.00 -
P/EPS -112.50 -35.19 628.57 -26.25 -87.35 -902.60 -154.96 -5.41%
EY -0.89 -2.84 0.16 -3.81 -1.14 -0.11 -0.65 5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.00 2.00 0.00 0.00 0.00 0.00 -

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