[COMCORP] YoY TTM Result on 30-Apr-2022 [#1]

Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 56.56%
YoY- 52.7%
View:
Show?
TTM Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 65,555 2,182 2,155 3,313 295,647 390,444 397,606 -25.93%
PBT 10,744 -8,454 -4,694 -14,604 -37,325 15,509 20,033 -9.85%
Tax -14,706 4 -901 -1,184 -1,468 -1,355 -3,292 28.31%
NP -3,962 -8,450 -5,595 -15,788 -38,793 14,154 16,741 -
-
NP to SH -3,533 -7,470 -4,052 -8,794 -37,554 14,753 17,398 -
-
Tax Rate 136.88% - - - - 8.74% 16.43% -
Total Cost 69,517 10,632 7,750 19,101 334,440 376,290 380,865 -24.67%
-
Net Worth 4,885 7,098 22,245 30,533 32,690 134,680 117,936 -41.16%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - 63,000 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 4,885 7,098 22,245 30,533 32,690 134,680 117,936 -41.16%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin -6.04% -387.26% -259.63% -476.55% -13.12% 3.63% 4.21% -
ROE -72.31% -105.24% -18.21% -28.80% -114.88% 10.95% 14.75% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 46.83 1.56 1.54 2.37 211.18 278.89 284.00 -25.93%
EPS -2.52 -5.34 -2.89 -6.28 -26.82 10.54 12.43 -
DPS 0.00 0.00 0.00 0.00 45.00 0.00 0.00 -
NAPS 0.0349 0.0507 0.1589 0.2181 0.2335 0.962 0.8424 -41.16%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 46.83 1.56 1.54 2.37 211.18 278.89 284.00 -25.93%
EPS -2.52 -5.34 -2.89 -6.28 -26.82 10.54 12.43 -
DPS 0.00 0.00 0.00 0.00 45.00 0.00 0.00 -
NAPS 0.0349 0.0507 0.1589 0.2181 0.2335 0.962 0.8424 -41.16%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.09 0.125 0.155 0.095 0.21 0.795 0.705 -
P/RPS 0.19 8.02 10.07 4.01 0.10 0.29 0.25 -4.46%
P/EPS -3.57 -2.34 -5.36 -1.51 -0.78 7.54 5.67 -
EY -28.04 -42.69 -18.67 -66.12 -127.73 13.26 17.63 -
DY 0.00 0.00 0.00 0.00 214.29 0.00 0.00 -
P/NAPS 2.58 2.47 0.98 0.44 0.90 0.83 0.84 20.55%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 23/06/22 27/07/21 25/06/20 28/06/19 28/06/18 22/06/17 28/06/16 -
Price 0.09 0.09 0.125 0.08 0.175 1.07 0.79 -
P/RPS 0.19 5.77 8.12 3.38 0.08 0.38 0.28 -6.25%
P/EPS -3.57 -1.69 -4.32 -1.27 -0.65 10.15 6.36 -
EY -28.04 -59.29 -23.15 -78.52 -153.28 9.85 15.73 -
DY 0.00 0.00 0.00 0.00 257.14 0.00 0.00 -
P/NAPS 2.58 1.78 0.79 0.37 0.75 1.11 0.94 18.31%

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