[SYMPHNY] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 74.21%
YoY- -10.39%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 107,201 98,092 90,664 197,672 174,204 176,626 130,168 -12.12%
PBT 4,232 3,128 5,184 18,916 13,814 15,820 9,256 -40.62%
Tax 5,318 8,522 5,956 -418 -4,449 -7,100 -3,904 -
NP 9,550 11,650 11,140 18,498 9,365 8,720 5,352 47.06%
-
NP to SH 8,964 11,430 10,840 18,060 10,366 10,260 5,352 40.98%
-
Tax Rate -125.66% -272.44% -114.89% 2.21% 32.21% 44.88% 42.18% -
Total Cost 97,650 86,442 79,524 179,174 164,838 167,906 124,816 -15.08%
-
Net Worth 184,552 183,931 185,073 184,465 53,329 50,012 46,829 149.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 18,261 36,750 - - - - -
Div Payout % - 159.77% 339.02% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 184,552 183,931 185,073 184,465 53,329 50,012 46,829 149.29%
NOSH 659,117 656,896 660,975 658,804 660,840 656,329 668,999 -0.98%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.91% 11.88% 12.29% 9.36% 5.38% 4.94% 4.11% -
ROE 4.86% 6.21% 5.86% 9.79% 19.44% 20.51% 11.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.26 14.93 13.72 30.00 26.36 26.91 19.46 -11.27%
EPS 1.36 1.74 1.64 2.74 1.57 1.56 0.80 42.39%
DPS 0.00 2.78 5.56 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.28 0.28 0.0807 0.0762 0.07 151.77%
Adjusted Per Share Value based on latest NOSH - 661,474
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.17 14.79 13.67 29.81 26.27 26.64 19.63 -12.11%
EPS 1.35 1.72 1.63 2.72 1.56 1.55 0.81 40.52%
DPS 0.00 2.75 5.54 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.2774 0.2791 0.2782 0.0804 0.0754 0.0706 149.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.32 0.31 0.29 0.44 0.55 0.56 -
P/RPS 1.91 2.14 2.26 0.97 1.67 2.04 2.88 -23.93%
P/EPS 22.79 18.39 18.90 10.58 28.05 35.18 70.00 -52.64%
EY 4.39 5.44 5.29 9.45 3.57 2.84 1.43 111.08%
DY 0.00 8.69 17.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.11 1.04 5.45 7.22 8.00 -73.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 24/08/06 24/05/06 24/02/06 23/11/05 24/08/05 24/05/05 -
Price 0.32 0.31 0.34 0.30 0.34 0.47 0.50 -
P/RPS 1.97 2.08 2.48 1.00 1.29 1.75 2.57 -16.22%
P/EPS 23.53 17.82 20.73 10.94 21.67 30.07 62.50 -47.83%
EY 4.25 5.61 4.82 9.14 4.61 3.33 1.60 91.68%
DY 0.00 8.97 16.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.21 1.07 4.21 6.17 7.14 -70.53%

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