[COMFORT] YoY Quarter Result on 31-Oct-2002 [#2]

Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 37.55%
YoY- 10.48%
Quarter Report
View:
Show?
Quarter Result
31/07/05 31/07/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 22,370 9,528 0 0 0 0 0 -100.00%
PBT 399 1,410 -71 -316 -353 -300 -684 -
Tax -280 -215 0 0 0 300 684 -
NP 119 1,195 -71 -316 -353 0 0 -100.00%
-
NP to SH 119 1,195 -71 -316 -353 -300 -684 -
-
Tax Rate 70.18% 15.25% - - - - - -
Total Cost 22,251 8,333 71 316 353 0 0 -100.00%
-
Net Worth 49,979 9,958 -21,188 -18,331 -15,936 -12,551 -11,298 -
Dividend
31/07/05 31/07/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 49,979 9,958 -21,188 -18,331 -15,936 -12,551 -11,298 -
NOSH 237,999 49,791 30,869 30,384 30,431 30,612 30,535 -2.15%
Ratio Analysis
31/07/05 31/07/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 0.53% 12.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.24% 12.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/05 31/07/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 9.40 19.14 0.00 0.00 0.00 0.00 0.00 -100.00%
EPS 0.05 2.40 -0.23 -1.04 -1.16 -0.98 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 -0.6864 -0.6033 -0.5237 -0.41 -0.37 -
Adjusted Per Share Value based on latest NOSH - 30,384
31/07/05 31/07/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 3.84 1.63 0.00 0.00 0.00 0.00 0.00 -100.00%
EPS 0.02 0.20 -0.01 -0.05 -0.06 -0.05 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0171 -0.0363 -0.0314 -0.0273 -0.0215 -0.0194 -
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/07/05 30/07/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.44 0.75 0.93 1.38 2.20 6.80 0.00 -
P/RPS 4.68 3.92 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 880.00 31.25 -404.35 -132.69 -189.66 -693.88 0.00 -100.00%
EY 0.11 3.20 -0.25 -0.75 -0.53 -0.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 3.75 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 20/09/05 16/09/04 08/12/03 18/12/02 05/12/01 18/12/00 28/01/00 -
Price 0.41 0.56 1.05 1.08 3.03 5.88 9.95 -
P/RPS 4.36 2.93 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 820.00 23.33 -456.52 -103.85 -261.21 -600.00 -444.20 -
EY 0.12 4.29 -0.22 -0.96 -0.38 -0.17 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.80 0.00 0.00 0.00 0.00 0.00 -100.00%

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