[COMFORT] QoQ Cumulative Quarter Result on 31-Jan-2013 [#4]

Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -114.92%
YoY- -81.03%
Quarter Report
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 99,016 63,826 29,878 125,409 95,051 61,451 28,385 129.48%
PBT -10,564 -38,168 -10,069 -38,716 -18,024 -8,076 -6,520 37.82%
Tax 31 21 10 32 25 14 4 290.16%
NP -10,533 -38,147 -10,059 -38,684 -17,999 -8,062 -6,516 37.61%
-
NP to SH -10,533 -38,147 -10,059 -38,684 -17,999 -8,062 -6,516 37.61%
-
Tax Rate - - - - - - - -
Total Cost 109,549 101,973 39,937 164,093 113,050 69,513 34,901 113.93%
-
Net Worth 47,339 17,770 35,502 41,468 65,127 77,063 77,007 -27.63%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 47,339 17,770 35,502 41,468 65,127 77,063 77,007 -27.63%
NOSH 591,741 592,344 591,705 592,404 592,072 592,794 592,363 -0.06%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -10.64% -59.77% -33.67% -30.85% -18.94% -13.12% -22.96% -
ROE -22.25% -214.67% -28.33% -93.29% -27.64% -10.46% -8.46% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 16.73 10.78 5.05 21.17 16.05 10.37 4.79 129.67%
EPS -1.78 -6.44 -1.70 -6.53 -3.04 -1.36 -1.10 37.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.03 0.06 0.07 0.11 0.13 0.13 -27.58%
Adjusted Per Share Value based on latest NOSH - 592,693
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 16.99 10.95 5.13 21.51 16.31 10.54 4.87 129.50%
EPS -1.81 -6.54 -1.73 -6.64 -3.09 -1.38 -1.12 37.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0812 0.0305 0.0609 0.0711 0.1117 0.1322 0.1321 -27.64%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.35 0.205 0.175 0.165 0.18 0.14 0.14 -
P/RPS 2.09 1.90 3.47 0.78 1.12 1.35 2.92 -19.93%
P/EPS -19.66 -3.18 -10.29 -2.53 -5.92 -10.29 -12.73 33.50%
EY -5.09 -31.41 -9.71 -39.58 -16.89 -9.71 -7.86 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 6.83 2.92 2.36 1.64 1.08 1.08 153.66%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 27/12/13 26/09/13 27/06/13 29/03/13 28/12/12 27/09/12 28/06/12 -
Price 0.42 0.45 0.19 0.18 0.07 0.12 0.12 -
P/RPS 2.51 4.18 3.76 0.85 0.44 1.16 2.50 0.26%
P/EPS -23.60 -6.99 -11.18 -2.76 -2.30 -8.82 -10.91 67.02%
EY -4.24 -14.31 -8.95 -36.28 -43.43 -11.33 -9.17 -40.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 15.00 3.17 2.57 0.64 0.92 0.92 218.32%

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