[SYMLIFE] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -19.0%
YoY- 271.68%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 152,122 116,224 150,324 149,008 139,152 128,076 175,294 -9.02%
PBT -220,878 15,728 35,846 39,674 42,424 16,440 -30,358 275.93%
Tax -11,642 -7,700 -9,020 -9,241 -4,850 -3,728 -5,821 58.80%
NP -232,520 8,028 26,826 30,433 37,574 12,712 -36,179 246.06%
-
NP to SH -232,520 8,028 26,826 30,433 37,574 12,712 -36,179 246.06%
-
Tax Rate - 48.96% 25.16% 23.29% 11.43% 22.68% - -
Total Cost 384,642 108,196 123,498 118,574 101,578 115,364 211,473 49.05%
-
Net Worth 415,328 544,757 550,666 518,604 516,161 545,717 371,470 7.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 121,658 151,526 227,624 - 3,148 -
Div Payout % - - 453.51% 497.90% 605.80% - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 415,328 544,757 550,666 518,604 516,161 545,717 371,470 7.73%
NOSH 319,483 318,571 320,154 320,126 320,597 321,010 314,805 0.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -152.85% 6.91% 17.85% 20.42% 27.00% 9.93% -20.64% -
ROE -55.98% 1.47% 4.87% 5.87% 7.28% 2.33% -9.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.61 36.48 46.95 46.55 43.40 39.90 55.68 -9.92%
EPS -72.78 2.52 8.40 9.51 11.72 3.96 -11.50 242.52%
DPS 0.00 0.00 38.00 47.33 71.00 0.00 1.00 -
NAPS 1.30 1.71 1.72 1.62 1.61 1.70 1.18 6.67%
Adjusted Per Share Value based on latest NOSH - 320,476
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.23 16.22 20.98 20.80 19.42 17.88 24.47 -9.04%
EPS -32.45 1.12 3.74 4.25 5.24 1.77 -5.05 246.02%
DPS 0.00 0.00 16.98 21.15 31.77 0.00 0.44 -
NAPS 0.5797 0.7604 0.7686 0.7239 0.7204 0.7617 0.5185 7.72%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.02 1.16 0.90 0.79 0.71 0.96 0.96 -
P/RPS 2.14 3.18 1.92 1.70 1.64 2.41 1.72 15.69%
P/EPS -1.40 46.03 10.74 8.31 6.06 24.24 -8.35 -69.62%
EY -71.35 2.17 9.31 12.03 16.51 4.13 -11.97 229.10%
DY 0.00 0.00 42.22 59.92 100.00 0.00 1.04 -
P/NAPS 0.78 0.68 0.52 0.49 0.44 0.56 0.81 -2.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 -
Price 0.98 0.94 1.08 0.90 0.60 0.69 1.29 -
P/RPS 2.06 2.58 2.30 1.93 1.38 1.73 2.32 -7.62%
P/EPS -1.35 37.30 12.89 9.47 5.12 17.42 -11.22 -75.65%
EY -74.27 2.68 7.76 10.56 19.53 5.74 -8.91 311.64%
DY 0.00 0.00 35.19 52.59 118.33 0.00 0.78 -
P/NAPS 0.75 0.55 0.63 0.56 0.37 0.41 1.09 -22.07%

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