[COMFORT] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -27.16%
YoY- 364.91%
View:
Show?
TTM Result
30/06/23 30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 410,280 721,373 1,641,059 860,142 624,005 495,092 429,273 -0.91%
PBT -92,057 37,448 789,748 467,303 101,716 39,371 37,034 -
Tax 23,351 11,867 -193,589 -110,296 -24,925 -7,390 -8,908 -
NP -68,706 49,315 596,159 357,007 76,791 31,981 28,126 -
-
NP to SH -68,706 49,315 596,159 357,007 76,791 31,981 28,126 -
-
Tax Rate - -31.69% 24.51% 23.60% 24.50% 18.77% 24.05% -
Total Cost 478,986 672,058 1,044,900 503,135 547,214 463,111 401,147 3.67%
-
Net Worth 858,314 928,708 893,882 0 367,257 294,512 269,735 26.53%
Dividend
30/06/23 30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - 40,631 29,022 8,744 - 56 -
Div Payout % - - 6.82% 8.13% 11.39% - 0.20% -
Equity
30/06/23 30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 858,314 928,708 893,882 0 367,257 294,512 269,735 26.53%
NOSH 582,949 582,949 582,949 580,443 582,949 582,949 561,949 0.74%
Ratio Analysis
30/06/23 30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin -16.75% 6.84% 36.33% 41.51% 12.31% 6.46% 6.55% -
ROE -8.00% 5.31% 66.69% 0.00% 20.91% 10.86% 10.43% -
Per Share
30/06/23 30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 70.75 124.28 282.73 148.19 107.04 87.41 76.39 -1.54%
EPS -11.85 8.50 102.71 61.51 13.17 5.65 5.01 -
DPS 0.00 0.00 7.00 5.00 1.50 0.00 0.01 -
NAPS 1.48 1.60 1.54 0.00 0.63 0.52 0.48 25.72%
Adjusted Per Share Value based on latest NOSH - 580,443
30/06/23 30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 70.38 123.75 281.51 147.55 107.04 84.93 73.64 -0.91%
EPS -11.79 8.46 102.27 61.24 13.17 5.49 4.82 -
DPS 0.00 0.00 6.97 4.98 1.50 0.00 0.01 -
NAPS 1.4724 1.5931 1.5334 0.00 0.63 0.5052 0.4627 26.53%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/06/23 30/06/22 30/07/21 30/06/21 30/07/20 31/07/19 31/07/18 -
Price 0.35 0.63 1.86 1.94 5.37 0.80 0.875 -
P/RPS 0.49 0.51 0.66 1.31 5.02 0.92 1.15 -15.92%
P/EPS -2.95 7.42 1.81 3.15 40.77 14.17 17.48 -
EY -33.85 13.49 55.22 31.70 2.45 7.06 5.72 -
DY 0.00 0.00 3.76 2.58 0.28 0.00 0.01 -
P/NAPS 0.24 0.39 1.21 0.00 8.52 1.54 1.82 -33.76%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 CAGR
Date 21/08/23 30/08/22 21/09/21 - 07/09/20 26/09/19 28/09/18 -
Price 0.36 0.47 1.37 0.00 4.13 0.775 1.00 -
P/RPS 0.51 0.38 0.48 0.00 3.86 0.89 1.31 -17.45%
P/EPS -3.04 5.53 1.33 0.00 31.35 13.72 19.98 -
EY -32.91 18.08 74.97 0.00 3.19 7.29 5.01 -
DY 0.00 0.00 5.11 0.00 0.36 0.00 0.01 -
P/NAPS 0.24 0.29 0.89 0.00 6.56 1.49 2.08 -35.53%

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