[SYMLIFE] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 111.08%
YoY- 110.41%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 325,326 324,006 342,948 287,028 214,995 167,408 160,162 60.45%
PBT 83,104 79,757 85,314 42,892 -214,516 -105,983 -144,345 -
Tax -19,479 -14,542 -18,980 -14,428 -4,080 -8,419 -10,237 53.61%
NP 63,625 65,214 66,334 28,464 -218,596 -114,402 -154,582 -
-
NP to SH 61,921 63,429 64,786 24,212 -218,596 -114,402 -154,582 -
-
Tax Rate 23.44% 18.23% 22.25% 33.64% - - - -
Total Cost 261,701 258,792 276,614 258,564 433,591 281,810 314,745 -11.58%
-
Net Worth 383,441 371,805 357,088 328,136 325,881 431,283 415,315 -5.18%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,922 - - - - - - -
Div Payout % 12.79% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 383,441 371,805 357,088 328,136 325,881 431,283 415,315 -5.18%
NOSH 316,893 317,782 318,828 318,578 319,491 319,469 319,473 -0.53%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 19.56% 20.13% 19.34% 9.92% -101.67% -68.34% -96.52% -
ROE 16.15% 17.06% 18.14% 7.38% -67.08% -26.53% -37.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 102.66 101.96 107.56 90.10 67.29 52.40 50.13 61.33%
EPS 19.54 19.96 20.32 7.60 -68.42 -35.81 -48.39 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 1.12 1.03 1.02 1.35 1.30 -4.67%
Adjusted Per Share Value based on latest NOSH - 318,578
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.41 45.22 47.87 40.06 30.01 23.37 22.36 60.43%
EPS 8.64 8.85 9.04 3.38 -30.51 -15.97 -21.58 -
DPS 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.519 0.4984 0.458 0.4549 0.602 0.5797 -5.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.93 0.81 0.65 0.70 0.70 0.69 0.91 -
P/RPS 0.91 0.79 0.60 0.78 1.04 1.32 1.82 -37.03%
P/EPS 4.76 4.06 3.20 9.21 -1.02 -1.93 -1.88 -
EY 21.01 24.64 31.26 10.86 -97.74 -51.90 -53.17 -
DY 2.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.58 0.68 0.69 0.51 0.70 6.56%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 -
Price 0.92 0.88 0.69 0.65 0.71 0.71 0.76 -
P/RPS 0.90 0.86 0.64 0.72 1.06 1.35 1.52 -29.51%
P/EPS 4.71 4.41 3.40 8.55 -1.04 -1.98 -1.57 -
EY 21.24 22.68 29.45 11.69 -96.37 -50.44 -63.67 -
DY 2.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.62 0.63 0.70 0.53 0.58 19.76%

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