[SYMPHNY] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.57%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 154,410 130,056 118,095 107,201 98,092 90,664 197,672 -15.22%
PBT 10,136 8,172 4,658 4,232 3,128 5,184 18,916 -34.10%
Tax 424 -4,624 -1,870 5,318 8,522 5,956 -418 -
NP 10,560 3,548 2,788 9,550 11,650 11,140 18,498 -31.25%
-
NP to SH 8,574 1,964 2,116 8,964 11,430 10,840 18,060 -39.22%
-
Tax Rate -4.18% 56.58% 40.15% -125.66% -272.44% -114.89% 2.21% -
Total Cost 143,850 126,508 115,307 97,650 86,442 79,524 179,174 -13.65%
-
Net Worth 217,647 252,514 224,825 184,552 183,931 185,073 184,465 11.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 18,071 38,438 - - 18,261 36,750 - -
Div Payout % 210.77% 1,957.14% - - 159.77% 339.02% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 217,647 252,514 224,825 184,552 183,931 185,073 184,465 11.69%
NOSH 659,538 701,428 661,250 659,117 656,896 660,975 658,804 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.84% 2.73% 2.36% 8.91% 11.88% 12.29% 9.36% -
ROE 3.94% 0.78% 0.94% 4.86% 6.21% 5.86% 9.79% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.41 18.54 17.86 16.26 14.93 13.72 30.00 -15.27%
EPS 1.30 0.28 0.32 1.36 1.74 1.64 2.74 -39.25%
DPS 2.74 5.48 0.00 0.00 2.78 5.56 0.00 -
NAPS 0.33 0.36 0.34 0.28 0.28 0.28 0.28 11.60%
Adjusted Per Share Value based on latest NOSH - 671,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.29 19.62 17.81 16.17 14.79 13.67 29.81 -15.21%
EPS 1.29 0.30 0.32 1.35 1.72 1.63 2.72 -39.26%
DPS 2.73 5.80 0.00 0.00 2.75 5.54 0.00 -
NAPS 0.3283 0.3808 0.3391 0.2783 0.2774 0.2791 0.2782 11.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.38 0.43 0.29 0.31 0.32 0.31 0.29 -
P/RPS 1.62 2.32 1.62 1.91 2.14 2.26 0.97 40.89%
P/EPS 29.23 153.57 90.63 22.79 18.39 18.90 10.58 97.25%
EY 3.42 0.65 1.10 4.39 5.44 5.29 9.45 -49.31%
DY 7.21 12.74 0.00 0.00 8.69 17.94 0.00 -
P/NAPS 1.15 1.19 0.85 1.11 1.14 1.11 1.04 6.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 21/05/07 27/02/07 22/11/06 24/08/06 24/05/06 24/02/06 -
Price 0.34 0.36 0.47 0.32 0.31 0.34 0.30 -
P/RPS 1.45 1.94 2.63 1.97 2.08 2.48 1.00 28.19%
P/EPS 26.15 128.57 146.88 23.53 17.82 20.73 10.94 79.05%
EY 3.82 0.78 0.68 4.25 5.61 4.82 9.14 -44.18%
DY 8.06 15.22 0.00 0.00 8.97 16.35 0.00 -
P/NAPS 1.03 1.00 1.38 1.14 1.11 1.21 1.07 -2.51%

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