[SYMPHNY] QoQ Annualized Quarter Result on 31-Dec-2013

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -1433.92%
YoY- 0.57%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 78,228 77,392 70,152 129,243 129,917 131,650 131,016 -29.07%
PBT -1,637 4,214 -2,200 -34,168 7,112 4,716 6,480 -
Tax -1,381 -1,420 -364 -4,168 -2,849 -4,666 -3,996 -50.72%
NP -3,018 2,794 -2,564 -38,336 4,262 50 2,484 -
-
NP to SH -2,766 2,128 -3,192 -38,666 2,898 -1,844 2,008 -
-
Tax Rate - 33.70% - - 40.06% 98.94% 61.67% -
Total Cost 81,246 74,598 72,716 167,579 125,654 131,600 128,532 -26.32%
-
Net Worth 107,096 106,399 106,399 105,572 144,933 138,299 131,774 -12.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 107,096 106,399 106,399 105,572 144,933 138,299 131,774 -12.90%
NOSH 669,354 665,000 665,000 659,829 658,787 658,571 627,500 4.39%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.86% 3.61% -3.65% -29.66% 3.28% 0.04% 1.90% -
ROE -2.58% 2.00% -3.00% -36.63% 2.00% -1.33% 1.52% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.69 11.64 10.55 19.59 19.72 19.99 20.88 -32.04%
EPS -0.41 0.32 -0.48 -5.86 0.44 -0.28 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.22 0.21 0.21 -16.56%
Adjusted Per Share Value based on latest NOSH - 659,773
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.80 11.67 10.58 19.49 19.59 19.86 19.76 -29.06%
EPS -0.42 0.32 -0.48 -5.83 0.44 -0.28 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1615 0.1605 0.1605 0.1592 0.2186 0.2086 0.1987 -12.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.215 0.235 0.19 0.11 0.115 0.115 0.105 -
P/RPS 1.84 0.00 1.80 0.56 0.58 0.58 0.50 138.17%
P/EPS -52.02 0.00 -39.58 -1.88 26.14 -41.07 32.81 -
EY -1.92 0.00 -2.53 -53.27 3.83 -2.43 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.00 1.19 0.69 0.52 0.55 0.50 92.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 18/08/14 19/05/14 26/02/14 26/11/13 20/08/13 31/05/13 -
Price 0.175 0.225 0.255 0.12 0.115 0.11 0.13 -
P/RPS 1.50 0.00 2.42 0.61 0.58 0.55 0.62 80.12%
P/EPS -42.34 0.00 -53.12 -2.05 26.14 -39.29 40.63 -
EY -2.36 0.00 -1.88 -48.83 3.83 -2.55 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 1.59 0.75 0.52 0.52 0.62 45.61%

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