[SYMPHNY] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -73.45%
YoY- -67.14%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 197,672 174,204 176,626 130,168 133,124 122,444 107,006 50.38%
PBT 18,916 13,814 15,820 9,256 28,615 30,501 27,466 -21.95%
Tax -418 -4,449 -7,100 -3,904 -8,460 -10,702 -7,258 -85.00%
NP 18,498 9,365 8,720 5,352 20,155 19,798 20,208 -5.70%
-
NP to SH 18,060 10,366 10,260 5,352 20,155 19,798 20,208 -7.19%
-
Tax Rate 2.21% 32.21% 44.88% 42.18% 29.56% 35.09% 26.43% -
Total Cost 179,174 164,838 167,906 124,816 112,969 102,645 86,798 61.90%
-
Net Worth 184,465 53,329 50,012 46,829 489,835 86,833 79,265 75.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 9,359 - - -
Div Payout % - - - - 46.44% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 184,465 53,329 50,012 46,829 489,835 86,833 79,265 75.34%
NOSH 658,804 660,840 656,329 668,999 623,993 611,069 391,627 41.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.36% 5.38% 4.94% 4.11% 15.14% 16.17% 18.88% -
ROE 9.79% 19.44% 20.51% 11.43% 4.11% 22.80% 25.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.00 26.36 26.91 19.46 21.33 20.04 27.32 6.41%
EPS 2.74 1.57 1.56 0.80 3.23 3.24 5.16 -34.35%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.28 0.0807 0.0762 0.07 0.785 0.1421 0.2024 24.08%
Adjusted Per Share Value based on latest NOSH - 668,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.81 26.27 26.64 19.63 20.08 18.47 16.14 50.36%
EPS 2.72 1.56 1.55 0.81 3.04 2.99 3.05 -7.33%
DPS 0.00 0.00 0.00 0.00 1.41 0.00 0.00 -
NAPS 0.2782 0.0804 0.0754 0.0706 0.7388 0.131 0.1195 75.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.44 0.55 0.56 0.81 0.75 1.26 -
P/RPS 0.97 1.67 2.04 2.88 3.80 3.74 4.61 -64.52%
P/EPS 10.58 28.05 35.18 70.00 25.08 23.15 24.42 -42.65%
EY 9.45 3.57 2.84 1.43 3.99 4.32 4.10 74.22%
DY 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.04 5.45 7.22 8.00 1.03 5.28 6.23 -69.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 24/08/05 24/05/05 25/02/05 23/11/04 19/08/04 -
Price 0.30 0.34 0.47 0.50 0.75 0.86 0.67 -
P/RPS 1.00 1.29 1.75 2.57 3.52 4.29 2.45 -44.88%
P/EPS 10.94 21.67 30.07 62.50 23.22 26.54 12.98 -10.74%
EY 9.14 4.61 3.33 1.60 4.31 3.77 7.70 12.07%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.07 4.21 6.17 7.14 0.96 6.05 3.31 -52.80%

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