[SYMPHNY] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.04%
YoY- -47.64%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 98,092 90,664 197,672 174,204 176,626 130,168 133,124 -18.46%
PBT 3,128 5,184 18,916 13,814 15,820 9,256 28,615 -77.23%
Tax 8,522 5,956 -418 -4,449 -7,100 -3,904 -8,460 -
NP 11,650 11,140 18,498 9,365 8,720 5,352 20,155 -30.67%
-
NP to SH 11,430 10,840 18,060 10,366 10,260 5,352 20,155 -31.55%
-
Tax Rate -272.44% -114.89% 2.21% 32.21% 44.88% 42.18% 29.56% -
Total Cost 86,442 79,524 179,174 164,838 167,906 124,816 112,969 -16.38%
-
Net Worth 183,931 185,073 184,465 53,329 50,012 46,829 489,835 -48.04%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 18,261 36,750 - - - - 9,359 56.33%
Div Payout % 159.77% 339.02% - - - - 46.44% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 183,931 185,073 184,465 53,329 50,012 46,829 489,835 -48.04%
NOSH 656,896 660,975 658,804 660,840 656,329 668,999 623,993 3.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.88% 12.29% 9.36% 5.38% 4.94% 4.11% 15.14% -
ROE 6.21% 5.86% 9.79% 19.44% 20.51% 11.43% 4.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.93 13.72 30.00 26.36 26.91 19.46 21.33 -21.21%
EPS 1.74 1.64 2.74 1.57 1.56 0.80 3.23 -33.86%
DPS 2.78 5.56 0.00 0.00 0.00 0.00 1.50 51.05%
NAPS 0.28 0.28 0.28 0.0807 0.0762 0.07 0.785 -49.79%
Adjusted Per Share Value based on latest NOSH - 653,414
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.79 13.67 29.81 26.27 26.64 19.63 20.08 -18.48%
EPS 1.72 1.63 2.72 1.56 1.55 0.81 3.04 -31.66%
DPS 2.75 5.54 0.00 0.00 0.00 0.00 1.41 56.29%
NAPS 0.2774 0.2791 0.2782 0.0804 0.0754 0.0706 0.7388 -48.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.31 0.29 0.44 0.55 0.56 0.81 -
P/RPS 2.14 2.26 0.97 1.67 2.04 2.88 3.80 -31.87%
P/EPS 18.39 18.90 10.58 28.05 35.18 70.00 25.08 -18.73%
EY 5.44 5.29 9.45 3.57 2.84 1.43 3.99 23.02%
DY 8.69 17.94 0.00 0.00 0.00 0.00 1.85 181.27%
P/NAPS 1.14 1.11 1.04 5.45 7.22 8.00 1.03 7.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 24/05/06 24/02/06 23/11/05 24/08/05 24/05/05 25/02/05 -
Price 0.31 0.34 0.30 0.34 0.47 0.50 0.75 -
P/RPS 2.08 2.48 1.00 1.29 1.75 2.57 3.52 -29.65%
P/EPS 17.82 20.73 10.94 21.67 30.07 62.50 23.22 -16.21%
EY 5.61 4.82 9.14 4.61 3.33 1.60 4.31 19.27%
DY 8.97 16.35 0.00 0.00 0.00 0.00 2.00 172.71%
P/NAPS 1.11 1.21 1.07 4.21 6.17 7.14 0.96 10.19%

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