[COMFORT] QoQ Quarter Result on 31-Jul-2014 [#2]

Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 120.28%
YoY- 102.24%
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 52,580 41,998 38,393 38,502 36,323 35,682 35,189 30.79%
PBT 4,059 2,588 641 596 207 -9,159 27,603 -72.23%
Tax 32 80 31 34 79 149 10 117.61%
NP 4,091 2,668 672 630 286 -9,010 27,613 -72.09%
-
NP to SH 4,091 2,668 672 630 286 -9,010 27,613 -72.09%
-
Tax Rate -0.79% -3.09% -4.84% -5.70% -38.16% - -0.04% -
Total Cost 48,489 39,330 37,721 37,872 36,037 44,692 7,576 245.89%
-
Net Worth 100,098 94,670 84,000 34,363 34,319 35,565 47,404 64.81%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 100,098 94,670 84,000 34,363 34,319 35,565 47,404 64.81%
NOSH 435,212 430,322 420,000 572,727 571,999 592,763 592,553 -18.64%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.78% 6.35% 1.75% 1.64% 0.79% -25.25% 78.47% -
ROE 4.09% 2.82% 0.80% 1.83% 0.83% -25.33% 58.25% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 12.08 9.76 9.14 6.72 6.35 6.02 5.94 60.72%
EPS 0.94 0.62 0.16 0.11 0.05 -1.52 4.66 -65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.20 0.06 0.06 0.06 0.08 102.58%
Adjusted Per Share Value based on latest NOSH - 572,727
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 9.02 7.20 6.59 6.60 6.23 6.12 6.04 30.74%
EPS 0.70 0.46 0.12 0.11 0.05 -1.55 4.74 -72.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1717 0.1624 0.1441 0.0589 0.0589 0.061 0.0813 64.83%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.80 0.695 0.67 0.35 0.335 0.36 0.35 -
P/RPS 6.62 7.12 7.33 5.21 5.28 5.98 5.89 8.12%
P/EPS 85.11 112.10 418.75 318.18 670.00 -23.68 7.51 406.78%
EY 1.18 0.89 0.24 0.31 0.15 -4.22 13.31 -80.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.16 3.35 5.83 5.58 6.00 4.38 -14.25%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 08/07/15 31/03/15 15/12/14 29/09/14 27/06/14 31/03/14 27/12/13 -
Price 0.84 0.795 0.63 0.36 0.345 0.365 0.42 -
P/RPS 6.95 8.15 6.89 5.36 5.43 6.06 7.07 -1.13%
P/EPS 89.36 128.23 393.75 327.27 690.00 -24.01 9.01 363.55%
EY 1.12 0.78 0.25 0.31 0.14 -4.16 11.10 -78.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.61 3.15 6.00 5.75 6.08 5.25 -21.57%

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