[COMFORT] YoY TTM Result on 30-Apr-2015 [#1]

Announcement Date
08-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 89.4%
YoY- 187.63%
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 434,057 304,388 229,560 171,473 141,143 126,902 120,861 23.73%
PBT 40,711 45,272 9,222 7,884 -9,448 -42,265 -22,004 -
Tax -7,614 183 223 177 249 38 35 -
NP 33,097 45,455 9,445 8,061 -9,199 -42,227 -21,969 -
-
NP to SH 33,097 45,455 9,445 8,061 -9,199 -42,227 -21,969 -
-
Tax Rate 18.70% -0.40% -2.42% -2.25% - - - -
Total Cost 400,960 258,933 220,115 163,412 150,342 169,129 142,830 18.76%
-
Net Worth 252,877 217,928 173,196 100,098 34,319 35,502 77,007 21.90%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 252,877 217,928 173,196 100,098 34,319 35,502 77,007 21.90%
NOSH 561,949 558,790 558,698 435,212 571,999 591,705 592,363 -0.87%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 7.63% 14.93% 4.11% 4.70% -6.52% -33.28% -18.18% -
ROE 13.09% 20.86% 5.45% 8.05% -26.80% -118.94% -28.53% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 77.24 54.47 41.09 39.40 24.68 21.45 20.40 24.83%
EPS 5.89 8.13 1.69 1.85 -1.61 -7.14 -3.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.39 0.31 0.23 0.06 0.06 0.13 22.98%
Adjusted Per Share Value based on latest NOSH - 435,212
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 74.46 52.22 39.38 29.41 24.21 21.77 20.73 23.74%
EPS 5.68 7.80 1.62 1.38 -1.58 -7.24 -3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4338 0.3738 0.2971 0.1717 0.0589 0.0609 0.1321 21.90%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.78 0.68 0.745 0.80 0.335 0.175 0.14 -
P/RPS 1.01 1.25 1.81 2.03 1.36 0.82 0.69 6.55%
P/EPS 13.24 8.36 44.07 43.19 -20.83 -2.45 -3.77 -
EY 7.55 11.96 2.27 2.32 -4.80 -40.78 -26.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.74 2.40 3.48 5.58 2.92 1.08 8.16%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 27/06/18 21/06/17 17/02/17 08/07/15 27/06/14 27/06/13 28/06/12 -
Price 0.835 0.79 0.75 0.84 0.345 0.19 0.12 -
P/RPS 1.08 1.45 1.83 2.13 1.40 0.89 0.59 10.59%
P/EPS 14.18 9.71 44.36 45.35 -21.45 -2.66 -3.24 -
EY 7.05 10.30 2.25 2.20 -4.66 -37.56 -30.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.03 2.42 3.65 5.75 3.17 0.92 12.44%

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