[COMCORP] YoY Quarter Result on 31-Jul-2014 [#2]

Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- -147.74%
YoY- 54.08%
Quarter Report
View:
Show?
Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 102,756 85,780 74,725 67,213 74,017 102,741 74,520 5.49%
PBT 2,949 2,676 774 -2,057 -4,500 2,240 -465 -
Tax -906 -323 -105 -25 -40 -14 0 -
NP 2,043 2,353 669 -2,082 -4,540 2,226 -465 -
-
NP to SH 2,223 2,491 880 -2,024 -4,408 2,299 -322 -
-
Tax Rate 30.72% 12.07% 13.57% - - 0.62% - -
Total Cost 100,713 83,427 74,056 69,295 78,557 100,515 74,985 5.03%
-
Net Worth 136,836 120,567 99,959 93,254 91,784 85,246 87,289 7.77%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 136,836 120,567 99,959 93,254 91,784 85,246 87,289 7.77%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 139,999 0.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 1.99% 2.74% 0.90% -3.10% -6.13% 2.17% -0.62% -
ROE 1.62% 2.07% 0.88% -2.17% -4.80% 2.70% -0.37% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 73.40 61.27 53.38 48.01 52.87 73.39 53.23 5.49%
EPS 1.59 1.78 0.63 -1.45 -3.15 1.64 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9774 0.8612 0.714 0.6661 0.6556 0.6089 0.6235 7.77%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 22.71 18.96 16.51 14.85 16.36 22.71 16.47 5.49%
EPS 0.49 0.55 0.19 -0.45 -0.97 0.51 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3024 0.2664 0.2209 0.2061 0.2028 0.1884 0.1929 7.77%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.86 0.77 0.345 0.265 0.18 0.17 0.15 -
P/RPS 1.17 1.26 0.65 0.55 0.34 0.23 0.28 26.88%
P/EPS 54.16 43.28 54.89 -18.33 -5.72 10.35 -65.22 -
EY 1.85 2.31 1.82 -5.46 -17.49 9.66 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 0.48 0.40 0.27 0.28 0.24 24.15%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 25/09/17 22/09/16 23/09/15 30/09/14 26/09/13 24/09/12 26/09/11 -
Price 0.75 0.89 0.27 0.26 0.165 0.16 0.12 -
P/RPS 1.02 1.45 0.51 0.54 0.31 0.22 0.23 28.14%
P/EPS 47.23 50.02 42.95 -17.98 -5.24 9.74 -52.17 -
EY 2.12 2.00 2.33 -5.56 -19.08 10.26 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.03 0.38 0.39 0.25 0.26 0.19 26.24%

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