[COMFORT] QoQ Cumulative Quarter Result on 31-Oct-2016 [#3]

Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 88.12%
YoY- 8.78%
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 208,297 93,702 262,988 190,243 116,204 52,302 229,838 -6.35%
PBT 19,120 10,100 25,673 17,532 9,433 -9,499 22,780 -11.03%
Tax 92 46 194 159 -29 57 198 -40.03%
NP 19,212 10,146 25,867 17,691 9,404 -9,442 22,978 -11.25%
-
NP to SH 19,212 10,146 25,867 17,691 9,404 -9,442 22,978 -11.25%
-
Tax Rate -0.48% -0.46% -0.76% -0.91% 0.31% - -0.87% -
Total Cost 189,085 83,556 237,121 172,552 106,800 61,744 206,860 -5.81%
-
Net Worth 223,516 217,928 206,752 160,245 190,319 173,196 178,933 16.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 223,516 217,928 206,752 160,245 190,319 173,196 178,933 16.00%
NOSH 558,790 558,790 558,790 558,790 559,761 558,698 559,166 -0.04%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 9.22% 10.83% 9.84% 9.30% 8.09% -18.05% 10.00% -
ROE 8.60% 4.66% 12.51% 11.04% 4.94% -5.45% 12.84% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 37.28 16.77 47.06 41.55 20.76 9.36 41.10 -6.30%
EPS 3.44 1.82 4.63 3.17 1.68 -1.69 5.02 -22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.37 0.35 0.34 0.31 0.32 16.05%
Adjusted Per Share Value based on latest NOSH - 558,790
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 35.73 16.07 45.11 32.63 19.93 8.97 39.43 -6.36%
EPS 3.30 1.74 4.44 3.03 1.61 -1.62 3.94 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3834 0.3738 0.3547 0.2749 0.3265 0.2971 0.3069 16.01%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.93 0.68 0.70 0.72 0.63 0.745 0.78 -
P/RPS 2.49 4.06 1.49 1.73 3.03 7.96 1.90 19.77%
P/EPS 27.05 37.45 15.12 18.63 37.50 -44.08 18.98 26.67%
EY 3.70 2.67 6.61 5.37 2.67 -2.27 5.27 -21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.74 1.89 2.06 1.85 2.40 2.44 -3.03%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 19/09/17 21/06/17 29/03/17 17/02/17 17/02/17 17/02/17 25/03/16 -
Price 0.955 0.79 0.715 0.75 0.75 0.75 0.81 -
P/RPS 2.56 4.71 1.52 1.80 3.61 8.01 1.97 19.10%
P/EPS 27.78 43.51 15.45 19.41 44.64 -44.38 19.71 25.73%
EY 3.60 2.30 6.47 5.15 2.24 -2.25 5.07 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.03 1.93 2.14 2.21 2.42 2.53 -3.72%

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