[COMFORT] YoY Quarter Result on 31-Oct-2010 [#3]

Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 1675.31%
YoY- 710.14%
View:
Show?
Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 35,189 33,600 24,830 31,816 39,341 38,289 30,281 2.53%
PBT 27,603 -9,948 -5,305 2,866 345 -70 -3,420 -
Tax 10 11 10 10 10 10 16 -7.52%
NP 27,613 -9,937 -5,295 2,876 355 -60 -3,404 -
-
NP to SH 27,613 -9,937 -5,295 2,876 355 -60 -3,404 -
-
Tax Rate -0.04% - - -0.35% -2.90% - - -
Total Cost 7,576 43,537 30,125 28,940 38,986 38,349 33,685 -21.99%
-
Net Worth 47,404 65,063 75,642 73,682 68,633 54,000 82,736 -8.85%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 47,404 65,063 75,642 73,682 68,633 54,000 82,736 -8.85%
NOSH 592,553 591,488 540,306 237,685 236,666 200,000 236,388 16.53%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 78.47% -29.57% -21.33% 9.04% 0.90% -0.16% -11.24% -
ROE 58.25% -15.27% -7.00% 3.90% 0.52% -0.11% -4.11% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 5.94 5.68 4.60 13.39 16.62 19.14 12.81 -12.01%
EPS 4.66 -1.68 -0.98 1.21 0.15 -0.03 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.14 0.31 0.29 0.27 0.35 -21.78%
Adjusted Per Share Value based on latest NOSH - 237,685
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 6.04 5.76 4.26 5.46 6.75 6.57 5.19 2.55%
EPS 4.74 -1.70 -0.91 0.49 0.06 -0.01 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0813 0.1116 0.1298 0.1264 0.1177 0.0926 0.1419 -8.85%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.35 0.18 0.19 0.47 0.75 0.37 0.41 -
P/RPS 5.89 3.17 4.13 3.51 4.51 1.93 3.20 10.69%
P/EPS 7.51 -10.71 -19.39 38.84 500.00 -1,233.33 -28.47 -
EY 13.31 -9.33 -5.16 2.57 0.20 -0.08 -3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 1.64 1.36 1.52 2.59 1.37 1.17 24.58%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 27/12/13 28/12/12 29/12/11 30/12/10 23/12/09 19/12/08 28/12/07 -
Price 0.42 0.07 0.17 0.25 0.60 0.37 0.41 -
P/RPS 7.07 1.23 3.70 1.87 3.61 1.93 3.20 14.11%
P/EPS 9.01 -4.17 -17.35 20.66 400.00 -1,233.33 -28.47 -
EY 11.10 -24.00 -5.76 4.84 0.25 -0.08 -3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 0.64 1.21 0.81 2.07 1.37 1.17 28.39%

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