[SYMPHNY] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 91.7%
YoY- -49.23%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 90,664 197,672 174,204 176,626 130,168 133,124 122,444 -18.16%
PBT 5,184 18,916 13,814 15,820 9,256 28,615 30,501 -69.34%
Tax 5,956 -418 -4,449 -7,100 -3,904 -8,460 -10,702 -
NP 11,140 18,498 9,365 8,720 5,352 20,155 19,798 -31.86%
-
NP to SH 10,840 18,060 10,366 10,260 5,352 20,155 19,798 -33.09%
-
Tax Rate -114.89% 2.21% 32.21% 44.88% 42.18% 29.56% 35.09% -
Total Cost 79,524 179,174 164,838 167,906 124,816 112,969 102,645 -15.65%
-
Net Worth 185,073 184,465 53,329 50,012 46,829 489,835 86,833 65.69%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 36,750 - - - - 9,359 - -
Div Payout % 339.02% - - - - 46.44% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 185,073 184,465 53,329 50,012 46,829 489,835 86,833 65.69%
NOSH 660,975 658,804 660,840 656,329 668,999 623,993 611,069 5.37%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.29% 9.36% 5.38% 4.94% 4.11% 15.14% 16.17% -
ROE 5.86% 9.79% 19.44% 20.51% 11.43% 4.11% 22.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.72 30.00 26.36 26.91 19.46 21.33 20.04 -22.33%
EPS 1.64 2.74 1.57 1.56 0.80 3.23 3.24 -36.51%
DPS 5.56 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.28 0.28 0.0807 0.0762 0.07 0.785 0.1421 57.23%
Adjusted Per Share Value based on latest NOSH - 663,275
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.67 29.81 26.27 26.64 19.63 20.08 18.47 -18.19%
EPS 1.63 2.72 1.56 1.55 0.81 3.04 2.99 -33.29%
DPS 5.54 0.00 0.00 0.00 0.00 1.41 0.00 -
NAPS 0.2791 0.2782 0.0804 0.0754 0.0706 0.7388 0.131 65.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.29 0.44 0.55 0.56 0.81 0.75 -
P/RPS 2.26 0.97 1.67 2.04 2.88 3.80 3.74 -28.54%
P/EPS 18.90 10.58 28.05 35.18 70.00 25.08 23.15 -12.65%
EY 5.29 9.45 3.57 2.84 1.43 3.99 4.32 14.47%
DY 17.94 0.00 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 1.11 1.04 5.45 7.22 8.00 1.03 5.28 -64.67%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 23/11/05 24/08/05 24/05/05 25/02/05 23/11/04 -
Price 0.34 0.30 0.34 0.47 0.50 0.75 0.86 -
P/RPS 2.48 1.00 1.29 1.75 2.57 3.52 4.29 -30.62%
P/EPS 20.73 10.94 21.67 30.07 62.50 23.22 26.54 -15.19%
EY 4.82 9.14 4.61 3.33 1.60 4.31 3.77 17.81%
DY 16.35 0.00 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.21 1.07 4.21 6.17 7.14 0.96 6.05 -65.83%

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