[SYMPHNY] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 43.63%
YoY- 73.03%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 52,426 115,146 108,258 97,648 185,870 186,317 181,070 -56.06%
PBT -39,415 350 5,830 -1,768 169 2,348 -1,680 711.73%
Tax 1,767 -269 -1,352 856 -3,458 -3,306 -3,428 -
NP -37,648 81 4,478 -912 -3,289 -958 -5,108 276.44%
-
NP to SH -38,886 -1,633 3,412 -2,180 -3,867 -958 -6,094 242.10%
-
Tax Rate - 76.86% 23.19% - 2,046.15% 140.80% - -
Total Cost 90,074 115,065 103,780 98,560 189,159 187,275 186,178 -38.23%
-
Net Worth 138,516 140,542 177,161 183,937 179,423 61,326 184,089 -17.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 138,516 140,542 177,161 183,937 179,423 61,326 184,089 -17.20%
NOSH 659,602 520,526 656,153 681,250 664,531 211,470 634,791 2.57%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -71.81% 0.07% 4.14% -0.93% -1.77% -0.51% -2.82% -
ROE -28.07% -1.16% 1.93% -1.19% -2.16% -1.56% -3.31% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.95 22.12 16.50 14.33 27.97 88.11 28.52 -57.16%
EPS -5.89 -0.25 0.52 -0.32 -0.59 -0.45 -0.96 233.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 0.27 0.27 0.27 0.29 0.29 -19.28%
Adjusted Per Share Value based on latest NOSH - 681,250
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.91 17.37 16.33 14.73 28.03 28.10 27.31 -56.05%
EPS -5.86 -0.25 0.51 -0.33 -0.58 -0.14 -0.92 241.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2089 0.212 0.2672 0.2774 0.2706 0.0925 0.2776 -17.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.12 0.12 0.14 0.14 0.09 0.17 -
P/RPS 1.51 0.54 0.73 0.98 0.50 0.10 0.60 84.50%
P/EPS -2.04 -38.24 23.08 -43.75 -24.06 -19.85 -17.71 -76.17%
EY -49.13 -2.61 4.33 -2.29 -4.16 -5.04 -5.65 320.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.44 0.52 0.52 0.31 0.59 -2.26%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 27/08/12 17/05/12 20/02/12 23/11/11 24/08/11 -
Price 0.095 0.12 0.12 0.12 0.17 0.13 0.13 -
P/RPS 1.20 0.54 0.73 0.84 0.61 0.15 0.46 88.95%
P/EPS -1.61 -38.24 23.08 -37.50 -29.21 -28.68 -13.54 -75.66%
EY -62.06 -2.61 4.33 -2.67 -3.42 -3.49 -7.38 310.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.44 0.44 0.63 0.45 0.45 0.00%

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