[COMFORT] QoQ TTM Result on 31-Jan-2007 [#4]

Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -5.41%
YoY- -4151.08%
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 106,197 105,637 107,716 104,976 101,744 94,659 88,724 12.69%
PBT -5,892 -4,602 -6,407 -7,488 -7,191 -4,626 -2,486 77.48%
Tax 1,405 1,807 2,373 1,857 1,849 1,232 -92 -
NP -4,487 -2,795 -4,034 -5,631 -5,342 -3,394 -2,578 44.54%
-
NP to SH -4,487 -2,795 -4,034 -5,631 -5,342 -3,394 -2,578 44.54%
-
Tax Rate - - - - - - - -
Total Cost 110,684 108,432 111,750 110,607 107,086 98,053 91,302 13.65%
-
Net Worth 82,736 87,191 88,429 88,271 87,977 91,331 89,827 -5.32%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 82,736 87,191 88,429 88,271 87,977 91,331 89,827 -5.32%
NOSH 236,388 235,652 238,999 238,571 237,777 240,344 236,388 0.00%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin -4.23% -2.65% -3.75% -5.36% -5.25% -3.59% -2.91% -
ROE -5.42% -3.21% -4.56% -6.38% -6.07% -3.72% -2.87% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 44.92 44.83 45.07 44.00 42.79 39.38 37.53 12.69%
EPS -1.90 -1.19 -1.69 -2.36 -2.25 -1.41 -1.09 44.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.37 0.37 0.37 0.38 0.38 -5.32%
Adjusted Per Share Value based on latest NOSH - 238,571
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 18.22 18.12 18.48 18.01 17.45 16.24 15.22 12.70%
EPS -0.77 -0.48 -0.69 -0.97 -0.92 -0.58 -0.44 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1419 0.1496 0.1517 0.1514 0.1509 0.1567 0.1541 -5.33%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.41 0.47 0.40 0.40 0.36 0.38 0.41 -
P/RPS 0.91 1.05 0.89 0.91 0.84 0.96 1.09 -11.30%
P/EPS -21.60 -39.63 -23.70 -16.95 -16.02 -26.91 -37.59 -30.81%
EY -4.63 -2.52 -4.22 -5.90 -6.24 -3.72 -2.66 44.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.27 1.08 1.08 0.97 1.00 1.08 5.46%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 22/06/07 27/03/07 18/12/06 18/09/06 21/06/06 -
Price 0.41 0.42 0.45 0.41 0.41 0.40 0.38 -
P/RPS 0.91 0.94 1.00 0.93 0.96 1.02 1.01 -6.69%
P/EPS -21.60 -35.41 -26.66 -17.37 -18.25 -28.33 -34.84 -27.22%
EY -4.63 -2.82 -3.75 -5.76 -5.48 -3.53 -2.87 37.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 1.22 1.11 1.11 1.05 1.00 11.00%

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