[SYMPHNY] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 256.51%
YoY- 155.99%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 131,016 52,426 115,146 108,258 97,648 185,870 186,317 -20.90%
PBT 6,480 -39,415 350 5,830 -1,768 169 2,348 96.62%
Tax -3,996 1,767 -269 -1,352 856 -3,458 -3,306 13.45%
NP 2,484 -37,648 81 4,478 -912 -3,289 -958 -
-
NP to SH 2,008 -38,886 -1,633 3,412 -2,180 -3,867 -958 -
-
Tax Rate 61.67% - 76.86% 23.19% - 2,046.15% 140.80% -
Total Cost 128,532 90,074 115,065 103,780 98,560 189,159 187,275 -22.17%
-
Net Worth 131,774 138,516 140,542 177,161 183,937 179,423 61,326 66.43%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 131,774 138,516 140,542 177,161 183,937 179,423 61,326 66.43%
NOSH 627,500 659,602 520,526 656,153 681,250 664,531 211,470 106.35%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.90% -71.81% 0.07% 4.14% -0.93% -1.77% -0.51% -
ROE 1.52% -28.07% -1.16% 1.93% -1.19% -2.16% -1.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.88 7.95 22.12 16.50 14.33 27.97 88.11 -61.67%
EPS 0.32 -5.89 -0.25 0.52 -0.32 -0.59 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.27 0.27 0.27 0.27 0.29 -19.34%
Adjusted Per Share Value based on latest NOSH - 662,058
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.76 7.91 17.37 16.33 14.73 28.03 28.10 -20.90%
EPS 0.30 -5.86 -0.25 0.51 -0.33 -0.58 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.2089 0.212 0.2672 0.2774 0.2706 0.0925 66.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.105 0.12 0.12 0.12 0.14 0.14 0.09 -
P/RPS 0.50 1.51 0.54 0.73 0.98 0.50 0.10 192.11%
P/EPS 32.81 -2.04 -38.24 23.08 -43.75 -24.06 -19.85 -
EY 3.05 -49.13 -2.61 4.33 -2.29 -4.16 -5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.44 0.44 0.52 0.52 0.31 37.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 28/11/12 27/08/12 17/05/12 20/02/12 23/11/11 -
Price 0.13 0.095 0.12 0.12 0.12 0.17 0.13 -
P/RPS 0.62 1.20 0.54 0.73 0.84 0.61 0.15 157.33%
P/EPS 40.63 -1.61 -38.24 23.08 -37.50 -29.21 -28.68 -
EY 2.46 -62.06 -2.61 4.33 -2.67 -3.42 -3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.44 0.44 0.44 0.63 0.45 23.79%

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