[COMFORT] QoQ Cumulative Quarter Result on 31-Jul-2011 [#2]

Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -113.57%
YoY- -2689.14%
Quarter Report
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 28,385 117,806 86,992 62,162 25,330 139,541 107,238 -58.80%
PBT -6,520 -21,410 -17,961 -12,656 -5,926 -38,008 3,333 -
Tax 4 41 31 21 10 42 31 -74.49%
NP -6,516 -21,369 -17,930 -12,635 -5,916 -37,966 3,364 -
-
NP to SH -6,516 -21,369 -17,930 -12,635 -5,916 -37,966 3,364 -
-
Tax Rate - - - - - - -0.93% -
Total Cost 34,901 139,175 104,922 74,797 31,246 177,507 103,874 -51.70%
-
Net Worth 77,007 82,871 75,608 67,446 5,771,707 100,689 73,439 3.21%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 77,007 82,871 75,608 67,446 5,771,707 100,689 73,439 3.21%
NOSH 592,363 591,939 540,060 449,644 360,731 592,293 236,901 84.32%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -22.96% -18.14% -20.61% -20.33% -23.36% -27.21% 3.14% -
ROE -8.46% -25.79% -23.71% -18.73% -0.10% -37.71% 4.58% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 4.79 19.90 16.11 13.82 7.02 23.56 45.27 -77.65%
EPS -1.10 -3.61 -3.32 -2.81 -1.64 -13.87 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.15 16.00 0.17 0.31 -44.00%
Adjusted Per Share Value based on latest NOSH - 450,939
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 4.87 20.21 14.92 10.66 4.35 23.94 18.40 -58.81%
EPS -1.12 -3.67 -3.08 -2.17 -1.01 -6.51 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1321 0.1422 0.1297 0.1157 9.9009 0.1727 0.126 3.20%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.14 0.17 0.19 0.16 0.23 0.29 0.47 -
P/RPS 2.92 0.85 1.18 1.16 3.28 1.23 1.04 99.14%
P/EPS -12.73 -4.71 -5.72 -5.69 -14.02 -4.52 33.10 -
EY -7.86 -21.24 -17.47 -17.56 -7.13 -22.10 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 1.36 1.07 0.01 1.71 1.52 -20.39%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 30/03/12 29/12/11 29/09/11 29/06/11 31/03/11 30/12/10 -
Price 0.12 0.16 0.17 0.12 0.18 0.28 0.25 -
P/RPS 2.50 0.80 1.06 0.87 2.56 1.19 0.55 174.65%
P/EPS -10.91 -4.43 -5.12 -4.27 -10.98 -4.37 17.61 -
EY -9.17 -22.56 -19.53 -23.42 -9.11 -22.89 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.14 1.21 0.80 0.01 1.65 0.81 8.86%

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