[COMFORT] QoQ Annualized Quarter Result on 31-Jul-2010 [#2]

Announcement Date
01-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -25.15%
YoY- -88.29%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 101,320 139,541 142,984 150,844 166,388 147,087 134,346 -17.18%
PBT -23,704 -38,008 4,444 934 1,264 5,201 5,989 -
Tax 40 42 41 42 40 42 41 -1.63%
NP -23,664 -37,966 4,485 976 1,304 5,243 6,030 -
-
NP to SH -23,664 -37,966 4,485 976 1,304 5,243 6,030 -
-
Tax Rate - - -0.92% -4.50% -3.16% -0.81% -0.68% -
Total Cost 124,984 177,507 138,498 149,868 165,084 141,844 128,316 -1.74%
-
Net Worth 5,771,707 100,689 73,439 69,714 69,857 71,171 68,673 1834.35%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 5,771,707 100,689 73,439 69,714 69,857 71,171 68,673 1834.35%
NOSH 360,731 592,293 236,901 232,380 232,857 237,239 236,806 32.49%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -23.36% -27.21% 3.14% 0.65% 0.78% 3.56% 4.49% -
ROE -0.41% -37.71% 6.11% 1.40% 1.87% 7.37% 8.78% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 28.09 23.56 60.36 64.91 71.45 62.00 56.73 -37.49%
EPS -6.56 -13.87 1.89 0.42 0.56 2.21 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.00 0.17 0.31 0.30 0.30 0.30 0.29 1359.94%
Adjusted Per Share Value based on latest NOSH - 231,428
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 17.38 23.94 24.53 25.88 28.54 25.23 23.05 -17.20%
EPS -4.06 -6.51 0.77 0.17 0.22 0.90 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9009 0.1727 0.126 0.1196 0.1198 0.1221 0.1178 1834.39%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.23 0.29 0.47 0.57 0.87 1.27 0.75 -
P/RPS 0.82 1.23 0.78 0.88 1.22 2.05 1.32 -27.25%
P/EPS -3.51 -4.52 24.82 135.71 155.36 57.47 29.45 -
EY -28.52 -22.10 4.03 0.74 0.64 1.74 3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.71 1.52 1.90 2.90 4.23 2.59 -97.56%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 31/03/11 30/12/10 01/10/10 29/06/10 30/03/10 23/12/09 -
Price 0.18 0.28 0.25 0.47 0.78 1.06 0.60 -
P/RPS 0.64 1.19 0.41 0.72 1.09 1.71 1.06 -28.63%
P/EPS -2.74 -4.37 13.20 111.90 139.29 47.96 23.56 -
EY -36.44 -22.89 7.57 0.89 0.72 2.08 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.65 0.81 1.57 2.60 3.53 2.07 -97.17%

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