[COMFORT] QoQ TTM Result on 31-Jul-2008 [#2]

Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -15.44%
YoY- -713.27%
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 135,920 136,418 124,433 116,425 105,864 101,393 106,197 17.89%
PBT 1,868 -5,073 -21,216 -24,566 -21,993 -20,197 -5,892 -
Tax 42 113 1,829 1,835 2,302 2,736 1,405 -90.38%
NP 1,910 -4,960 -19,387 -22,731 -19,691 -17,461 -4,487 -
-
NP to SH 1,910 -4,960 -19,387 -22,731 -19,691 -17,461 -4,487 -
-
Tax Rate -2.25% - - - - - - -
Total Cost 134,010 141,378 143,820 139,156 125,555 118,854 110,684 13.61%
-
Net Worth 68,484 63,081 54,000 64,234 66,079 71,060 82,736 -11.85%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 68,484 63,081 54,000 64,234 66,079 71,060 82,736 -11.85%
NOSH 236,153 233,636 200,000 237,904 235,999 236,869 236,388 -0.06%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 1.41% -3.64% -15.58% -19.52% -18.60% -17.22% -4.23% -
ROE 2.79% -7.86% -35.90% -35.39% -29.80% -24.57% -5.42% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 57.56 58.39 62.22 48.94 44.86 42.81 44.92 17.99%
EPS 0.81 -2.12 -9.69 -9.55 -8.34 -7.37 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.27 0.27 0.28 0.30 0.35 -11.79%
Adjusted Per Share Value based on latest NOSH - 237,904
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 23.32 23.40 21.35 19.97 18.16 17.39 18.22 17.90%
EPS 0.33 -0.85 -3.33 -3.90 -3.38 -3.00 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.1082 0.0926 0.1102 0.1134 0.1219 0.1419 -11.83%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.20 0.40 0.37 0.38 0.41 0.44 0.41 -
P/RPS 0.35 0.69 0.59 0.78 0.91 1.03 0.91 -47.14%
P/EPS 24.73 -18.84 -3.82 -3.98 -4.91 -5.97 -21.60 -
EY 4.04 -5.31 -26.20 -25.14 -20.35 -16.75 -4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.48 1.37 1.41 1.46 1.47 1.17 -29.69%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 23/06/09 27/03/09 19/12/08 23/09/08 24/06/08 31/03/08 28/12/07 -
Price 0.31 0.21 0.37 0.38 0.40 0.45 0.41 -
P/RPS 0.54 0.36 0.59 0.78 0.89 1.05 0.91 -29.40%
P/EPS 38.33 -9.89 -3.82 -3.98 -4.79 -6.10 -21.60 -
EY 2.61 -10.11 -26.20 -25.14 -20.86 -16.38 -4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.78 1.37 1.41 1.43 1.50 1.17 -5.78%

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