[COMFORT] QoQ Cumulative Quarter Result on 31-Jan-2016 [#4]

Announcement Date
25-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 41.29%
YoY- 439.77%
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 190,243 116,204 52,302 229,838 171,200 109,924 52,580 134.76%
PBT 17,532 9,433 -9,499 22,780 16,168 9,035 4,059 164.04%
Tax 159 -29 57 198 95 63 32 189.77%
NP 17,691 9,404 -9,442 22,978 16,263 9,098 4,091 164.25%
-
NP to SH 17,691 9,404 -9,442 22,978 16,263 9,098 4,091 164.25%
-
Tax Rate -0.91% 0.31% - -0.87% -0.59% -0.70% -0.79% -
Total Cost 172,552 106,800 61,744 206,860 154,937 100,826 48,489 132.19%
-
Net Worth 160,245 190,319 173,196 178,933 122,312 103,977 100,098 36.65%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 160,245 190,319 173,196 178,933 122,312 103,977 100,098 36.65%
NOSH 558,790 559,761 558,698 559,166 453,008 433,238 435,212 18.04%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 9.30% 8.09% -18.05% 10.00% 9.50% 8.28% 7.78% -
ROE 11.04% 4.94% -5.45% 12.84% 13.30% 8.75% 4.09% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 41.55 20.76 9.36 41.10 37.79 25.37 12.08 127.00%
EPS 3.17 1.68 -1.69 5.02 3.59 2.10 0.94 124.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.31 0.32 0.27 0.24 0.23 32.13%
Adjusted Per Share Value based on latest NOSH - 559,844
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 32.63 19.93 8.97 39.43 29.37 18.86 9.02 134.73%
EPS 3.03 1.61 -1.62 3.94 2.79 1.56 0.70 164.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2749 0.3265 0.2971 0.3069 0.2098 0.1784 0.1717 36.66%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.72 0.63 0.745 0.78 0.79 0.91 0.80 -
P/RPS 1.73 3.03 7.96 1.90 2.09 3.59 6.62 -58.95%
P/EPS 18.63 37.50 -44.08 18.98 22.01 43.33 85.11 -63.51%
EY 5.37 2.67 -2.27 5.27 4.54 2.31 1.18 173.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.85 2.40 2.44 2.93 3.79 3.48 -29.38%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 17/02/17 17/02/17 17/02/17 25/03/16 11/12/15 17/09/15 08/07/15 -
Price 0.75 0.75 0.75 0.81 0.88 0.69 0.84 -
P/RPS 1.80 3.61 8.01 1.97 2.33 2.72 6.95 -59.20%
P/EPS 19.41 44.64 -44.38 19.71 24.51 32.86 89.36 -63.69%
EY 5.15 2.24 -2.25 5.07 4.08 3.04 1.12 175.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.21 2.42 2.53 3.26 2.88 3.65 -29.83%

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