[COMFORT] QoQ TTM Result on 30-Apr-2008 [#1]

Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -12.77%
YoY- -388.13%
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 136,418 124,433 116,425 105,864 101,393 106,197 105,637 18.49%
PBT -5,073 -21,216 -24,566 -21,993 -20,197 -5,892 -4,602 6.68%
Tax 113 1,829 1,835 2,302 2,736 1,405 1,807 -84.11%
NP -4,960 -19,387 -22,731 -19,691 -17,461 -4,487 -2,795 46.32%
-
NP to SH -4,960 -19,387 -22,731 -19,691 -17,461 -4,487 -2,795 46.32%
-
Tax Rate - - - - - - - -
Total Cost 141,378 143,820 139,156 125,555 118,854 110,684 108,432 19.25%
-
Net Worth 63,081 54,000 64,234 66,079 71,060 82,736 87,191 -19.33%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 63,081 54,000 64,234 66,079 71,060 82,736 87,191 -19.33%
NOSH 233,636 200,000 237,904 235,999 236,869 236,388 235,652 -0.56%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -3.64% -15.58% -19.52% -18.60% -17.22% -4.23% -2.65% -
ROE -7.86% -35.90% -35.39% -29.80% -24.57% -5.42% -3.21% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 58.39 62.22 48.94 44.86 42.81 44.92 44.83 19.16%
EPS -2.12 -9.69 -9.55 -8.34 -7.37 -1.90 -1.19 46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.28 0.30 0.35 0.37 -18.86%
Adjusted Per Share Value based on latest NOSH - 235,999
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 23.40 21.35 19.97 18.16 17.39 18.22 18.12 18.49%
EPS -0.85 -3.33 -3.90 -3.38 -3.00 -0.77 -0.48 46.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.0926 0.1102 0.1134 0.1219 0.1419 0.1496 -19.34%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.40 0.37 0.38 0.41 0.44 0.41 0.47 -
P/RPS 0.69 0.59 0.78 0.91 1.03 0.91 1.05 -24.31%
P/EPS -18.84 -3.82 -3.98 -4.91 -5.97 -21.60 -39.63 -38.95%
EY -5.31 -26.20 -25.14 -20.35 -16.75 -4.63 -2.52 63.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.37 1.41 1.46 1.47 1.17 1.27 10.68%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 19/12/08 23/09/08 24/06/08 31/03/08 28/12/07 28/09/07 -
Price 0.21 0.37 0.38 0.40 0.45 0.41 0.42 -
P/RPS 0.36 0.59 0.78 0.89 1.05 0.91 0.94 -47.10%
P/EPS -9.89 -3.82 -3.98 -4.79 -6.10 -21.60 -35.41 -57.10%
EY -10.11 -26.20 -25.14 -20.86 -16.38 -4.63 -2.82 133.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.37 1.41 1.43 1.50 1.17 1.14 -22.26%

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