[SYMPHNY] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.8%
YoY- 63.19%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 174,204 176,626 130,168 133,124 122,444 107,006 63,800 95.23%
PBT 13,814 15,820 9,256 28,615 30,501 27,466 21,908 -26.44%
Tax -4,449 -7,100 -3,904 -8,460 -10,702 -7,258 -5,620 -14.41%
NP 9,365 8,720 5,352 20,155 19,798 20,208 16,288 -30.83%
-
NP to SH 10,366 10,260 5,352 20,155 19,798 20,208 16,288 -25.99%
-
Tax Rate 32.21% 44.88% 42.18% 29.56% 35.09% 26.43% 25.65% -
Total Cost 164,838 167,906 124,816 112,969 102,645 86,798 47,512 129.00%
-
Net Worth 53,329 50,012 46,829 489,835 86,833 79,265 86,926 -27.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 9,359 - - - -
Div Payout % - - - 46.44% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 53,329 50,012 46,829 489,835 86,833 79,265 86,926 -27.77%
NOSH 660,840 656,329 668,999 623,993 611,069 391,627 345,084 54.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.38% 4.94% 4.11% 15.14% 16.17% 18.88% 25.53% -
ROE 19.44% 20.51% 11.43% 4.11% 22.80% 25.49% 18.74% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.36 26.91 19.46 21.33 20.04 27.32 18.49 26.64%
EPS 1.57 1.56 0.80 3.23 3.24 5.16 4.72 -51.96%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.0807 0.0762 0.07 0.785 0.1421 0.2024 0.2519 -53.14%
Adjusted Per Share Value based on latest NOSH - 663,249
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.27 26.64 19.63 20.08 18.47 16.14 9.62 95.25%
EPS 1.56 1.55 0.81 3.04 2.99 3.05 2.46 -26.16%
DPS 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
NAPS 0.0804 0.0754 0.0706 0.7388 0.131 0.1195 0.1311 -27.79%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.44 0.55 0.56 0.81 0.75 1.26 2.03 -
P/RPS 1.67 2.04 2.88 3.80 3.74 4.61 10.98 -71.47%
P/EPS 28.05 35.18 70.00 25.08 23.15 24.42 43.01 -24.77%
EY 3.57 2.84 1.43 3.99 4.32 4.10 2.33 32.87%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 5.45 7.22 8.00 1.03 5.28 6.23 8.06 -22.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 24/05/05 25/02/05 23/11/04 19/08/04 28/05/04 -
Price 0.34 0.47 0.50 0.75 0.86 0.67 1.49 -
P/RPS 1.29 1.75 2.57 3.52 4.29 2.45 8.06 -70.48%
P/EPS 21.67 30.07 62.50 23.22 26.54 12.98 31.57 -22.16%
EY 4.61 3.33 1.60 4.31 3.77 7.70 3.17 28.33%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 4.21 6.17 7.14 0.96 6.05 3.31 5.92 -20.31%

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