[COMFORT] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 78.35%
YoY- 87.26%
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 108,336 101,393 105,493 97,678 90,452 104,976 103,865 2.85%
PBT -13,068 -20,197 -6,436 -2,814 -5,884 -7,488 -8,564 32.57%
Tax 324 2,736 1,345 1,986 2,060 1,857 1,948 -69.78%
NP -12,744 -17,461 -5,090 -828 -3,824 -5,631 -6,616 54.87%
-
NP to SH -12,744 -17,461 -5,090 -828 -3,824 -5,631 -6,616 54.87%
-
Tax Rate - - - - - - - -
Total Cost 121,080 118,854 110,583 98,506 94,276 110,607 110,481 6.30%
-
Net Worth 66,079 71,079 82,999 90,105 88,429 87,525 87,425 -17.03%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 66,079 71,079 82,999 90,105 88,429 87,525 87,425 -17.03%
NOSH 235,999 236,933 237,142 243,529 238,999 236,554 236,285 -0.08%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -11.76% -17.22% -4.83% -0.85% -4.23% -5.36% -6.37% -
ROE -19.29% -24.57% -6.13% -0.92% -4.32% -6.43% -7.57% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 45.91 42.79 44.49 40.11 37.85 44.38 43.96 2.93%
EPS -5.40 -7.37 -2.15 -0.34 -1.60 -2.38 -2.80 54.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.35 0.37 0.37 0.37 0.37 -16.97%
Adjusted Per Share Value based on latest NOSH - 235,652
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 18.58 17.39 18.10 16.76 15.52 18.01 17.82 2.82%
EPS -2.19 -3.00 -0.87 -0.14 -0.66 -0.97 -1.13 55.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1219 0.1424 0.1546 0.1517 0.1501 0.15 -17.02%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.41 0.44 0.41 0.47 0.40 0.40 0.36 -
P/RPS 0.89 1.03 0.92 1.17 1.06 0.90 0.82 5.61%
P/EPS -7.59 -5.97 -19.10 -138.24 -25.00 -16.80 -12.86 -29.66%
EY -13.17 -16.75 -5.24 -0.72 -4.00 -5.95 -7.78 42.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.47 1.17 1.27 1.08 1.08 0.97 31.36%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 31/03/08 28/12/07 28/09/07 22/06/07 27/03/07 18/12/06 -
Price 0.40 0.45 0.41 0.42 0.45 0.41 0.41 -
P/RPS 0.87 1.05 0.92 1.05 1.19 0.92 0.93 -4.35%
P/EPS -7.41 -6.11 -19.10 -123.53 -28.13 -17.22 -14.64 -36.51%
EY -13.50 -16.38 -5.24 -0.81 -3.56 -5.81 -6.83 57.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.17 1.14 1.22 1.11 1.11 18.41%

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