[COMCORP] YoY Quarter Result on 31-Oct-2016 [#3]

Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 96.99%
YoY- 0.97%
Quarter Report
View:
Show?
Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 339 1,388 103,955 110,818 109,853 83,773 88,530 -60.42%
PBT -945 -2,798 1,135 5,271 4,972 689 1,579 -
Tax 12 0 -440 -486 -219 -25 10 3.08%
NP -933 -2,798 695 4,785 4,753 664 1,589 -
-
NP to SH -1,049 -2,460 1,058 4,907 4,860 871 1,527 -
-
Tax Rate - - 38.77% 9.22% 4.40% 3.63% -0.63% -
Total Cost 1,272 4,186 103,260 106,033 105,100 83,109 86,941 -50.52%
-
Net Worth 27,496 24,822 137,717 125,580 105,224 94,206 93,198 -18.40%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 27,496 24,822 137,717 125,580 105,224 94,206 93,198 -18.40%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -275.22% -201.59% 0.67% 4.32% 4.33% 0.79% 1.79% -
ROE -3.82% -9.91% 0.77% 3.91% 4.62% 0.92% 1.64% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.24 0.99 74.25 79.16 78.47 59.84 63.24 -60.48%
EPS -0.75 -1.76 0.76 3.51 3.47 0.62 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1964 0.1773 0.9837 0.897 0.7516 0.6729 0.6657 -18.40%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.07 0.31 22.97 24.49 24.28 18.51 19.56 -60.87%
EPS -0.23 -0.54 0.23 1.08 1.07 0.19 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0549 0.3043 0.2775 0.2325 0.2082 0.206 -18.39%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.08 0.13 0.815 0.71 0.305 0.22 0.175 -
P/RPS 33.04 13.11 1.10 0.90 0.39 0.37 0.28 121.38%
P/EPS -10.68 -7.40 107.84 20.26 8.79 35.36 16.04 -
EY -9.37 -13.52 0.93 4.94 11.38 2.83 6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.73 0.83 0.79 0.41 0.33 0.26 7.88%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 19/12/19 17/12/18 22/12/17 15/12/16 17/12/15 18/12/14 13/12/13 -
Price 0.08 0.11 0.715 0.76 0.37 0.195 0.17 -
P/RPS 33.04 11.10 0.96 0.96 0.47 0.33 0.27 122.73%
P/EPS -10.68 -6.26 94.61 21.68 10.66 31.34 15.59 -
EY -9.37 -15.97 1.06 4.61 9.38 3.19 6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.73 0.85 0.49 0.29 0.26 7.88%

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