[COMFORT] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Announcement Date
18-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -1.78%
YoY- -1054.23%
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 CAGR
Revenue 134,346 136,213 105,493 103,865 89,946 69,874 37 315.68%
PBT 5,989 -7,794 -6,436 -8,564 1,393 7,692 -1,602 -
Tax 41 136 1,345 1,948 -700 -2,232 0 -
NP 6,030 -7,658 -5,090 -6,616 693 5,460 -1,602 -
-
NP to SH 6,030 -7,658 -5,090 -6,616 693 5,460 -1,602 -
-
Tax Rate -0.68% - - - 50.25% 29.02% - -
Total Cost 128,316 143,871 110,583 110,481 89,253 64,414 1,639 113.37%
-
Net Worth 68,673 63,822 82,999 87,425 49,636 27,300 -21,282 -
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 CAGR
Net Worth 68,673 63,822 82,999 87,425 49,636 27,300 -21,282 -
NOSH 236,806 236,378 237,142 236,285 236,363 136,500 30,507 42.78%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 CAGR
NP Margin 4.49% -5.62% -4.83% -6.37% 0.77% 7.81% -4,292.89% -
ROE 8.78% -12.00% -6.13% -7.57% 1.40% 20.00% 0.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 CAGR
RPS 56.73 57.63 44.49 43.96 38.05 51.19 0.12 191.65%
EPS 2.55 -3.24 -2.15 -2.80 0.29 4.00 -13.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.35 0.37 0.21 0.20 -0.6976 -
Adjusted Per Share Value based on latest NOSH - 237,777
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 CAGR
RPS 23.05 23.37 18.10 17.82 15.43 11.99 0.01 284.11%
EPS 1.03 -1.31 -0.87 -1.13 0.12 0.94 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1095 0.1424 0.15 0.0851 0.0468 -0.0365 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 30/01/04 -
Price 0.75 0.37 0.41 0.36 0.41 0.46 1.00 -
P/RPS 1.32 0.64 0.92 0.82 1.08 0.00 817.18 -67.28%
P/EPS 29.45 -11.42 -19.10 -12.86 139.77 0.00 -19.04 -
EY 3.40 -8.76 -5.24 -7.78 0.72 0.00 -5.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.37 1.17 0.97 1.95 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/01/04 CAGR
Date 23/12/09 19/12/08 28/12/07 18/12/06 22/12/05 29/12/04 22/03/04 -
Price 0.60 0.37 0.41 0.41 0.39 0.47 1.06 -
P/RPS 1.06 0.64 0.92 0.93 1.02 0.00 866.21 -68.82%
P/EPS 23.56 -11.42 -19.10 -14.64 132.95 0.00 -20.18 -
EY 4.24 -8.76 -5.24 -6.83 0.75 0.00 -4.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.37 1.17 1.11 1.86 0.00 0.00 -

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