[SYMPHNY] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 33.85%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 166,940 168,276 160,019 160,996 154,410 130,056 118,095 25.98%
PBT 12,144 9,600 15,494 13,197 10,136 8,172 4,658 89.53%
Tax -634 -2,444 120 505 424 -4,624 -1,870 -51.41%
NP 11,510 7,156 15,614 13,702 10,560 3,548 2,788 157.57%
-
NP to SH 9,050 5,228 13,156 11,476 8,574 1,964 2,116 163.71%
-
Tax Rate 5.22% 25.46% -0.77% -3.83% -4.18% 56.58% 40.15% -
Total Cost 155,430 161,120 144,405 147,293 143,850 126,508 115,307 22.04%
-
Net Worth 213,680 211,609 229,084 223,387 217,647 252,514 224,825 -3.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,569 24,895 6,545 - 18,071 38,438 - -
Div Payout % 138.89% 476.19% 49.75% - 210.77% 1,957.14% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 213,680 211,609 229,084 223,387 217,647 252,514 224,825 -3.33%
NOSH 628,472 622,380 654,527 657,022 659,538 701,428 661,250 -3.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.89% 4.25% 9.76% 8.51% 6.84% 2.73% 2.36% -
ROE 4.24% 2.47% 5.74% 5.14% 3.94% 0.78% 0.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.56 27.04 24.45 24.50 23.41 18.54 17.86 30.31%
EPS 1.44 0.84 2.01 1.75 1.30 0.28 0.32 172.81%
DPS 2.00 4.00 1.00 0.00 2.74 5.48 0.00 -
NAPS 0.34 0.34 0.35 0.34 0.33 0.36 0.34 0.00%
Adjusted Per Share Value based on latest NOSH - 654,545
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.18 25.38 24.13 24.28 23.29 19.62 17.81 25.99%
EPS 1.36 0.79 1.98 1.73 1.29 0.30 0.32 162.60%
DPS 1.90 3.75 0.99 0.00 2.73 5.80 0.00 -
NAPS 0.3223 0.3191 0.3455 0.3369 0.3283 0.3808 0.3391 -3.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.30 0.28 0.32 0.34 0.38 0.43 0.29 -
P/RPS 1.13 1.04 1.31 1.39 1.62 2.32 1.62 -21.36%
P/EPS 20.83 33.33 15.92 19.47 29.23 153.57 90.63 -62.51%
EY 4.80 3.00 6.28 5.14 3.42 0.65 1.10 167.27%
DY 6.67 14.29 3.13 0.00 7.21 12.74 0.00 -
P/NAPS 0.88 0.82 0.91 1.00 1.15 1.19 0.85 2.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 21/05/08 22/02/08 22/11/07 23/08/07 21/05/07 27/02/07 -
Price 0.28 0.29 0.29 0.33 0.34 0.36 0.47 -
P/RPS 1.05 1.07 1.19 1.35 1.45 1.94 2.63 -45.81%
P/EPS 19.44 34.52 14.43 18.89 26.15 128.57 146.88 -74.06%
EY 5.14 2.90 6.93 5.29 3.82 0.78 0.68 285.63%
DY 7.14 13.79 3.45 0.00 8.06 15.22 0.00 -
P/NAPS 0.82 0.85 0.83 0.97 1.03 1.00 1.38 -29.34%

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