[COMCORP] YoY TTM Result on 31-Oct-2011 [#3]

Announcement Date
19-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -21.74%
YoY- 23.14%
Quarter Report
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 31/10/09 CAGR
Revenue 307,046 345,766 386,621 293,847 309,828 310,117 308,447 -0.09%
PBT -690 -5,184 6,385 -9,816 -13,227 -4,288 -960 -6.38%
Tax 346 -4,327 105 -14 1,436 -174 -1,966 -
NP -344 -9,511 6,490 -9,830 -11,791 -4,462 -2,926 -34.81%
-
NP to SH 362 -9,166 6,575 -9,397 -12,226 -4,794 -2,278 -
-
Tax Rate - - -1.64% - - - - -
Total Cost 307,390 355,277 380,131 303,677 321,619 314,579 311,373 -0.25%
-
Net Worth 94,206 93,198 92,652 86,442 100,382 87,020 110,788 -3.18%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 31/10/09 CAGR
Net Worth 94,206 93,198 92,652 86,442 100,382 87,020 110,788 -3.18%
NOSH 140,000 140,000 140,000 140,625 142,608 139,971 139,920 0.01%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 31/10/09 CAGR
NP Margin -0.11% -2.75% 1.68% -3.35% -3.81% -1.44% -0.95% -
ROE 0.38% -9.83% 7.10% -10.87% -12.18% -5.51% -2.06% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 31/10/09 CAGR
RPS 219.32 246.98 276.16 208.96 217.26 221.56 220.45 -0.10%
EPS 0.26 -6.55 4.70 -6.68 -8.57 -3.42 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6729 0.6657 0.6618 0.6147 0.7039 0.6217 0.7918 -3.20%
Adjusted Per Share Value based on latest NOSH - 140,625
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 31/10/09 CAGR
RPS 67.86 76.41 85.44 64.94 68.47 68.53 68.17 -0.09%
EPS 0.08 -2.03 1.45 -2.08 -2.70 -1.06 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2082 0.206 0.2048 0.191 0.2218 0.1923 0.2448 -3.18%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 31/10/09 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 31/01/11 30/10/09 -
Price 0.22 0.175 0.15 0.15 0.18 0.20 0.29 -
P/RPS 0.10 0.07 0.05 0.07 0.08 0.09 0.13 -5.10%
P/EPS 85.08 -2.67 3.19 -2.24 -2.10 -5.84 -17.81 -
EY 1.18 -37.41 31.31 -44.55 -47.63 -17.12 -5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.23 0.24 0.26 0.32 0.37 -2.26%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/01/11 31/10/09 CAGR
Date 18/12/14 13/12/13 13/12/12 19/12/11 17/12/10 30/03/11 10/12/09 -
Price 0.195 0.17 0.14 0.17 0.19 0.20 0.30 -
P/RPS 0.09 0.07 0.05 0.08 0.09 0.09 0.14 -8.45%
P/EPS 75.41 -2.60 2.98 -2.54 -2.22 -5.84 -18.43 -
EY 1.33 -38.51 33.55 -39.31 -45.12 -17.12 -5.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.21 0.28 0.27 0.32 0.38 -5.25%

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