[SYMPHNY] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.27%
YoY- -33.87%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 171,456 165,576 170,522 168,426 170,294 178,656 158,567 5.36%
PBT -74 -2,440 9,690 9,032 8,056 7,112 9,348 -
Tax -3,538 -3,364 -6,540 -2,525 -2,866 -2,824 2,006 -
NP -3,612 -5,804 3,150 6,506 5,190 4,288 11,354 -
-
NP to SH -3,612 -6,488 3,315 5,968 4,478 3,500 11,087 -
-
Tax Rate - - 67.49% 27.96% 35.58% 39.71% -21.46% -
Total Cost 175,068 171,380 167,372 161,920 165,104 174,368 147,213 12.28%
-
Net Worth 169,976 212,107 208,722 208,471 204,708 206,250 207,881 -12.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,069 - - - 9,449 -
Div Payout % - - 92.59% - - - 85.23% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 169,976 212,107 208,722 208,471 204,708 206,250 207,881 -12.59%
NOSH 531,176 623,846 613,888 613,150 639,714 624,999 629,943 -10.77%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.11% -3.51% 1.85% 3.86% 3.05% 2.40% 7.16% -
ROE -2.13% -3.06% 1.59% 2.86% 2.19% 1.70% 5.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.28 26.54 27.78 27.47 26.62 28.58 25.17 18.09%
EPS -0.68 -1.04 0.54 0.97 0.70 0.56 1.76 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.50 -
NAPS 0.32 0.34 0.34 0.34 0.32 0.33 0.33 -2.03%
Adjusted Per Share Value based on latest NOSH - 621,388
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.86 24.97 25.72 25.40 25.68 26.94 23.92 5.35%
EPS -0.54 -0.98 0.50 0.90 0.68 0.53 1.67 -
DPS 0.00 0.00 0.46 0.00 0.00 0.00 1.43 -
NAPS 0.2564 0.3199 0.3148 0.3144 0.3087 0.3111 0.3135 -12.57%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.25 0.24 0.25 0.25 0.22 0.18 -
P/RPS 0.68 0.94 0.86 0.91 0.94 0.77 0.72 -3.74%
P/EPS -32.35 -24.04 44.44 25.68 35.71 39.29 10.23 -
EY -3.09 -4.16 2.25 3.89 2.80 2.55 9.78 -
DY 0.00 0.00 2.08 0.00 0.00 0.00 8.33 -
P/NAPS 0.69 0.74 0.71 0.74 0.78 0.67 0.55 16.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 19/05/10 25/02/10 16/11/09 14/08/09 21/05/09 23/02/09 -
Price 0.22 0.23 0.25 0.28 0.27 0.26 0.17 -
P/RPS 0.68 0.87 0.90 1.02 1.01 0.91 0.68 0.00%
P/EPS -32.35 -22.12 46.30 28.77 38.57 46.43 9.66 -
EY -3.09 -4.52 2.16 3.48 2.59 2.15 10.35 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 8.82 -
P/NAPS 0.69 0.68 0.74 0.82 0.84 0.79 0.52 20.81%

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