[SYMLIFE] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 11.43%
YoY- -75.16%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 128,076 175,294 138,989 123,514 114,624 149,364 138,992 -5.30%
PBT 16,440 -30,358 12,602 13,012 11,256 19,473 30,045 -33.07%
Tax -3,728 -5,821 -4,414 -5,934 -4,904 -8,087 -10,129 -48.61%
NP 12,712 -36,179 8,188 7,078 6,352 11,386 19,916 -25.84%
-
NP to SH 12,712 -36,179 8,188 7,078 6,352 11,386 19,916 -25.84%
-
Tax Rate 22.68% - 35.03% 45.60% 43.57% 41.53% 33.71% -
Total Cost 115,364 211,473 130,801 116,436 108,272 137,978 119,076 -2.08%
-
Net Worth 545,717 371,470 313,316 310,438 311,372 296,735 304,204 47.58%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,148 - - - 2,967 - -
Div Payout % - 0.00% - - - 26.06% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 545,717 371,470 313,316 310,438 311,372 296,735 304,204 47.58%
NOSH 321,010 314,805 313,316 310,438 311,372 296,735 296,958 5.32%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.93% -20.64% 5.89% 5.73% 5.54% 7.62% 14.33% -
ROE 2.33% -9.74% 2.61% 2.28% 2.04% 3.84% 6.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 39.90 55.68 44.36 39.79 36.81 50.34 46.81 -10.09%
EPS 3.96 -11.50 2.61 2.28 2.04 3.83 6.71 -29.61%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.70 1.18 1.00 1.00 1.00 1.00 1.0244 40.12%
Adjusted Per Share Value based on latest NOSH - 309,682
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.88 24.47 19.40 17.24 16.00 20.85 19.40 -5.28%
EPS 1.77 -5.05 1.14 0.99 0.89 1.59 2.78 -25.97%
DPS 0.00 0.44 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.7617 0.5185 0.4373 0.4333 0.4346 0.4142 0.4246 47.58%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.96 0.96 0.92 0.96 0.53 0.76 0.85 -
P/RPS 2.41 1.72 2.07 2.41 1.44 1.51 1.82 20.56%
P/EPS 24.24 -8.35 35.20 42.11 25.98 19.81 12.67 54.05%
EY 4.13 -11.97 2.84 2.38 3.85 5.05 7.89 -35.02%
DY 0.00 1.04 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.56 0.81 0.92 0.96 0.53 0.76 0.83 -23.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 -
Price 0.69 1.29 0.91 1.12 0.87 0.65 0.79 -
P/RPS 1.73 2.32 2.05 2.81 2.36 1.29 1.69 1.57%
P/EPS 17.42 -11.22 34.82 49.12 42.65 16.94 11.78 29.76%
EY 5.74 -8.91 2.87 2.04 2.34 5.90 8.49 -22.94%
DY 0.00 0.78 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.41 1.09 0.91 1.12 0.87 0.65 0.77 -34.28%

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