[SYMPHNY] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 107,006 63,800 33,579 27,514 26,552 24,100 0 -
PBT 27,466 21,908 15,845 13,536 12,260 10,940 0 -
Tax -7,258 -5,620 -3,494 -2,486 -2,006 -2,540 0 -
NP 20,208 16,288 12,351 11,049 10,254 8,400 0 -
-
NP to SH 20,208 16,288 12,351 11,049 10,254 8,400 0 -
-
Tax Rate 26.43% 25.65% 22.05% 18.37% 16.36% 23.22% - -
Total Cost 86,798 47,512 21,228 16,465 16,298 15,700 0 -
-
Net Worth 79,265 86,926 34,228 30,109 26,444 23,625 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 6,923 - - - - -
Div Payout % - - 56.05% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 79,265 86,926 34,228 30,109 26,444 23,625 0 -
NOSH 391,627 345,084 276,928 276,233 269,842 262,499 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.88% 25.53% 36.78% 40.16% 38.62% 34.85% 0.00% -
ROE 25.49% 18.74% 36.08% 36.70% 38.78% 35.56% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.32 18.49 12.13 9.96 9.84 9.18 0.00 -
EPS 5.16 4.72 4.46 4.00 3.80 3.20 0.00 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.2024 0.2519 0.1236 0.109 0.098 0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,646
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.14 9.62 5.06 4.15 4.00 3.63 0.00 -
EPS 3.05 2.46 1.86 1.67 1.55 1.27 0.00 -
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1311 0.0516 0.0454 0.0399 0.0356 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.26 2.03 2.04 1.62 1.23 0.88 0.00 -
P/RPS 4.61 10.98 16.82 16.26 12.50 9.59 0.00 -
P/EPS 24.42 43.01 45.74 40.50 32.37 27.50 0.00 -
EY 4.10 2.33 2.19 2.47 3.09 3.64 0.00 -
DY 0.00 0.00 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 6.23 8.06 16.50 14.86 12.55 9.78 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 28/05/04 25/02/04 19/11/03 21/08/03 26/05/03 - -
Price 0.67 1.49 2.20 1.85 1.92 0.92 0.00 -
P/RPS 2.45 8.06 18.14 18.57 19.51 10.02 0.00 -
P/EPS 12.98 31.57 49.33 46.25 50.53 28.75 0.00 -
EY 7.70 3.17 2.03 2.16 1.98 3.48 0.00 -
DY 0.00 0.00 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 5.92 17.80 16.97 19.59 10.22 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