[COMFORT] YoY TTM Result on 31-Jul-2005 [#2]

Announcement Date
20-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -16.78%
YoY- 1398.78%
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Revenue 116,425 105,637 94,659 88,641 0 0 0 -
PBT -24,566 -4,602 -4,626 6,448 -411 -2,537 -2,432 49.47%
Tax 1,835 1,807 1,232 -1,110 0 0 0 -
NP -22,731 -2,795 -3,394 5,338 -411 -2,537 -2,432 47.47%
-
NP to SH -22,731 -2,795 -3,394 5,338 -411 -2,537 -2,432 47.47%
-
Tax Rate - - - 17.21% - - - -
Total Cost 139,156 108,432 98,053 83,303 411 2,537 2,432 102.05%
-
Net Worth 64,234 87,191 91,331 49,979 0 -21,188 -18,331 -
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Net Worth 64,234 87,191 91,331 49,979 0 -21,188 -18,331 -
NOSH 237,904 235,652 240,344 237,999 49,791 30,869 30,384 43.00%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
NP Margin -19.52% -2.65% -3.59% 6.02% 0.00% 0.00% 0.00% -
ROE -35.39% -3.21% -3.72% 10.68% 0.00% 0.00% 0.00% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
RPS 48.94 44.83 39.38 37.24 0.00 0.00 0.00 -
EPS -9.55 -1.19 -1.41 2.24 -0.83 -8.22 -8.00 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.37 0.38 0.21 0.00 -0.6864 -0.6033 -
Adjusted Per Share Value based on latest NOSH - 237,999
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
RPS 19.97 18.12 16.24 15.21 0.00 0.00 0.00 -
EPS -3.90 -0.48 -0.58 0.92 -0.07 -0.44 -0.42 47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1496 0.1567 0.0857 0.00 -0.0363 -0.0314 -
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/10/03 31/10/02 -
Price 0.38 0.47 0.38 0.44 0.75 0.93 1.38 -
P/RPS 0.78 1.05 0.96 1.18 0.00 0.00 0.00 -
P/EPS -3.98 -39.63 -26.91 19.62 -90.86 -11.32 -17.24 -22.49%
EY -25.14 -2.52 -3.72 5.10 -1.10 -8.84 -5.80 29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.27 1.00 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/10/03 31/10/02 CAGR
Date 23/09/08 28/09/07 18/09/06 20/09/05 16/09/04 08/12/03 18/12/02 -
Price 0.38 0.42 0.40 0.41 0.56 1.05 1.08 -
P/RPS 0.78 0.94 1.02 1.10 0.00 0.00 0.00 -
P/EPS -3.98 -35.41 -28.33 18.28 -67.84 -12.78 -13.49 -19.11%
EY -25.14 -2.82 -3.53 5.47 -1.47 -7.83 -7.41 23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.14 1.05 1.95 0.00 0.00 0.00 -

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