[COMFORT] YoY Annualized Quarter 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- 10.8%
YoY- -1272.95%
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 124,324 150,844 122,838 127,742 97,678 96,356 89,648 5.59%
PBT -25,312 934 8,294 -11,552 -2,814 -8,586 1,220 -
Tax 42 42 42 184 1,986 2,086 -652 -
NP -25,270 976 8,336 -11,368 -828 -6,500 568 -
-
NP to SH -25,270 976 8,336 -11,368 -828 -6,500 568 -
-
Tax Rate - -4.50% -0.51% - - - 53.44% -
Total Cost 149,594 149,868 114,502 139,110 98,506 102,856 89,080 9.01%
-
Net Worth 67,446 69,714 68,677 63,944 90,105 90,145 49,699 5.21%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 67,446 69,714 68,677 63,944 90,105 90,145 49,699 5.21%
NOSH 449,644 232,380 236,818 236,833 243,529 237,226 236,666 11.28%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin -20.33% 0.65% 6.79% -8.90% -0.85% -6.75% 0.63% -
ROE -37.47% 1.40% 12.14% -17.78% -0.92% -7.21% 1.14% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 27.65 64.91 51.87 53.94 40.11 40.62 37.88 -5.10%
EPS -5.62 0.42 3.52 -4.80 -0.34 -2.74 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.30 0.29 0.27 0.37 0.38 0.21 -5.45%
Adjusted Per Share Value based on latest NOSH - 237,904
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 21.33 25.88 21.07 21.91 16.76 16.53 15.38 5.59%
EPS -4.33 0.17 1.43 -1.95 -0.14 -1.12 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1196 0.1178 0.1097 0.1546 0.1546 0.0853 5.20%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.16 0.57 0.42 0.38 0.47 0.38 0.44 -
P/RPS 0.58 0.88 0.81 0.70 1.17 0.94 1.16 -10.90%
P/EPS -2.85 135.71 11.93 -7.92 -138.24 -13.87 183.33 -
EY -35.13 0.74 8.38 -12.63 -0.72 -7.21 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.90 1.45 1.41 1.27 1.00 2.10 -10.62%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/09/11 01/10/10 29/09/09 23/09/08 28/09/07 18/09/06 20/09/05 -
Price 0.12 0.47 0.57 0.38 0.42 0.40 0.41 -
P/RPS 0.43 0.72 1.10 0.70 1.05 0.98 1.08 -14.22%
P/EPS -2.14 111.90 16.19 -7.92 -123.53 -14.60 170.83 -
EY -46.83 0.89 6.18 -12.63 -0.81 -6.85 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.57 1.97 1.41 1.14 1.05 1.95 -13.79%

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