[COMFORT] QoQ TTM Result on 30-Apr-2005 [#1]

Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 8.03%
YoY- 633.61%
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 91,305 85,868 88,641 75,799 53,345 34,937 0 -
PBT 276 4,447 6,448 7,459 6,936 3,193 -411 -
Tax -137 -408 -1,110 -1,045 -999 -1,116 0 -
NP 139 4,039 5,338 6,414 5,937 2,077 -411 -
-
NP to SH 139 4,039 5,338 6,414 5,937 2,077 -411 -
-
Tax Rate 49.64% 9.17% 17.21% 14.01% 14.40% 34.95% - -
Total Cost 91,166 81,829 83,303 69,385 47,408 32,860 411 3528.44%
-
Net Worth 92,624 49,559 49,979 51,542 51,626 51,166 0 -
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 92,624 49,559 49,979 51,542 51,626 51,166 0 -
NOSH 237,500 235,999 237,999 234,285 234,666 255,833 49,791 182.55%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 0.15% 4.70% 6.02% 8.46% 11.13% 5.94% 0.00% -
ROE 0.15% 8.15% 10.68% 12.44% 11.50% 4.06% 0.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 38.44 36.38 37.24 32.35 22.73 13.66 0.00 -
EPS 0.06 1.71 2.24 2.74 2.53 0.81 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.21 0.21 0.22 0.22 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 234,285
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 15.66 14.73 15.21 13.00 9.15 5.99 0.00 -
EPS 0.02 0.69 0.92 1.10 1.02 0.36 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.085 0.0857 0.0884 0.0886 0.0878 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.41 0.41 0.44 0.50 0.43 0.46 0.75 -
P/RPS 1.07 1.13 1.18 1.55 1.89 3.37 0.00 -
P/EPS 700.54 23.96 19.62 18.26 17.00 56.66 -90.86 -
EY 0.14 4.17 5.10 5.48 5.88 1.76 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.95 2.10 2.27 1.95 2.30 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 22/12/05 20/09/05 23/06/05 24/03/05 29/12/04 16/09/04 -
Price 0.43 0.39 0.41 0.44 0.44 0.47 0.56 -
P/RPS 1.12 1.07 1.10 1.36 1.94 3.44 0.00 -
P/EPS 734.71 22.79 18.28 16.07 17.39 57.89 -67.84 -
EY 0.14 4.39 5.47 6.22 5.75 1.73 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.86 1.95 2.00 2.00 2.35 0.00 -

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