[COMFORT] QoQ TTM Result on 31-Jan-2005 [#4]

Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 185.84%
YoY- 446.99%
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 85,868 88,641 75,799 53,345 34,937 0 0 -
PBT 4,447 6,448 7,459 6,936 3,193 -411 -1,202 -
Tax -408 -1,110 -1,045 -999 -1,116 0 0 -
NP 4,039 5,338 6,414 5,937 2,077 -411 -1,202 -
-
NP to SH 4,039 5,338 6,414 5,937 2,077 -411 -1,202 -
-
Tax Rate 9.17% 17.21% 14.01% 14.40% 34.95% - - -
Total Cost 81,829 83,303 69,385 47,408 32,860 411 1,202 1554.48%
-
Net Worth 49,559 49,979 51,542 51,626 51,166 0 6,885 271.46%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 49,559 49,979 51,542 51,626 51,166 0 6,885 271.46%
NOSH 235,999 237,999 234,285 234,666 255,833 49,791 31,300 283.10%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 4.70% 6.02% 8.46% 11.13% 5.94% 0.00% 0.00% -
ROE 8.15% 10.68% 12.44% 11.50% 4.06% 0.00% -17.46% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 36.38 37.24 32.35 22.73 13.66 0.00 0.00 -
EPS 1.71 2.24 2.74 2.53 0.81 -0.83 -3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.22 0.20 0.00 0.22 -3.04%
Adjusted Per Share Value based on latest NOSH - 234,666
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 14.73 15.21 13.00 9.15 5.99 0.00 0.00 -
EPS 0.69 0.92 1.10 1.02 0.36 -0.07 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0857 0.0884 0.0886 0.0878 0.00 0.0118 271.64%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.41 0.44 0.50 0.43 0.46 0.75 1.33 -
P/RPS 1.13 1.18 1.55 1.89 3.37 0.00 0.00 -
P/EPS 23.96 19.62 18.26 17.00 56.66 -90.86 -34.63 -
EY 4.17 5.10 5.48 5.88 1.76 -1.10 -2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.10 2.27 1.95 2.30 0.00 6.05 -52.89%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 20/09/05 23/06/05 24/03/05 29/12/04 16/09/04 14/07/04 -
Price 0.39 0.41 0.44 0.44 0.47 0.56 0.75 -
P/RPS 1.07 1.10 1.36 1.94 3.44 0.00 0.00 -
P/EPS 22.79 18.28 16.07 17.39 57.89 -67.84 -19.53 -
EY 4.39 5.47 6.22 5.75 1.73 -1.47 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.95 2.00 2.00 2.35 0.00 3.41 -33.16%

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