[SYMPHNY] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -303.37%
YoY- 82.28%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 115,146 108,258 97,648 185,870 186,317 181,070 170,296 -22.90%
PBT 350 5,830 -1,768 169 2,348 -1,680 -3,580 -
Tax -269 -1,352 856 -3,458 -3,306 -3,428 -3,368 -81.36%
NP 81 4,478 -912 -3,289 -958 -5,108 -6,948 -
-
NP to SH -1,633 3,412 -2,180 -3,867 -958 -6,094 -8,084 -65.47%
-
Tax Rate 76.86% 23.19% - 2,046.15% 140.80% - - -
Total Cost 115,065 103,780 98,560 189,159 187,275 186,178 177,244 -24.96%
-
Net Worth 140,542 177,161 183,937 179,423 61,326 184,089 176,837 -14.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 140,542 177,161 183,937 179,423 61,326 184,089 176,837 -14.16%
NOSH 520,526 656,153 681,250 664,531 211,470 634,791 631,562 -12.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.07% 4.14% -0.93% -1.77% -0.51% -2.82% -4.08% -
ROE -1.16% 1.93% -1.19% -2.16% -1.56% -3.31% -4.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.12 16.50 14.33 27.97 88.11 28.52 26.96 -12.32%
EPS -0.25 0.52 -0.32 -0.59 -0.45 -0.96 -1.28 -66.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.27 0.29 0.29 0.28 -2.38%
Adjusted Per Share Value based on latest NOSH - 649,687
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.37 16.33 14.73 28.03 28.10 27.31 25.68 -22.88%
EPS -0.25 0.51 -0.33 -0.58 -0.14 -0.92 -1.22 -65.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.2672 0.2774 0.2706 0.0925 0.2776 0.2667 -14.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.12 0.12 0.14 0.14 0.09 0.17 0.17 -
P/RPS 0.54 0.73 0.98 0.50 0.10 0.60 0.63 -9.74%
P/EPS -38.24 23.08 -43.75 -24.06 -19.85 -17.71 -13.28 102.01%
EY -2.61 4.33 -2.29 -4.16 -5.04 -5.65 -7.53 -50.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.52 0.52 0.31 0.59 0.61 -19.52%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 17/05/12 20/02/12 23/11/11 24/08/11 31/05/11 -
Price 0.12 0.12 0.12 0.17 0.13 0.13 0.17 -
P/RPS 0.54 0.73 0.84 0.61 0.15 0.46 0.63 -9.74%
P/EPS -38.24 23.08 -37.50 -29.21 -28.68 -13.54 -13.28 102.01%
EY -2.61 4.33 -2.67 -3.42 -3.49 -7.38 -7.53 -50.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.63 0.45 0.45 0.61 -19.52%

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