[SYMLIFE] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 167.58%
YoY- 141.91%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 336,932 325,326 324,006 342,948 287,028 214,995 167,408 59.61%
PBT 46,168 83,104 79,757 85,314 42,892 -214,516 -105,983 -
Tax -12,224 -19,479 -14,542 -18,980 -14,428 -4,080 -8,419 28.31%
NP 33,944 63,625 65,214 66,334 28,464 -218,596 -114,402 -
-
NP to SH 32,272 61,921 63,429 64,786 24,212 -218,596 -114,402 -
-
Tax Rate 26.48% 23.44% 18.23% 22.25% 33.64% - - -
Total Cost 302,988 261,701 258,792 276,614 258,564 433,591 281,810 4.96%
-
Net Worth 384,781 383,441 371,805 357,088 328,136 325,881 431,283 -7.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 7,922 - - - - - -
Div Payout % - 12.79% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 384,781 383,441 371,805 357,088 328,136 325,881 431,283 -7.34%
NOSH 310,307 316,893 317,782 318,828 318,578 319,491 319,469 -1.92%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.07% 19.56% 20.13% 19.34% 9.92% -101.67% -68.34% -
ROE 8.39% 16.15% 17.06% 18.14% 7.38% -67.08% -26.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 108.58 102.66 101.96 107.56 90.10 67.29 52.40 62.75%
EPS 10.40 19.54 19.96 20.32 7.60 -68.42 -35.81 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.17 1.12 1.03 1.02 1.35 -5.52%
Adjusted Per Share Value based on latest NOSH - 318,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.03 45.41 45.22 47.87 40.06 30.01 23.37 59.60%
EPS 4.50 8.64 8.85 9.04 3.38 -30.51 -15.97 -
DPS 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5371 0.5352 0.519 0.4984 0.458 0.4549 0.602 -7.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.19 0.93 0.81 0.65 0.70 0.70 0.69 -
P/RPS 1.10 0.91 0.79 0.60 0.78 1.04 1.32 -11.47%
P/EPS 11.44 4.76 4.06 3.20 9.21 -1.02 -1.93 -
EY 8.74 21.01 24.64 31.26 10.86 -97.74 -51.90 -
DY 0.00 2.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.69 0.58 0.68 0.69 0.51 52.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 27/02/06 -
Price 0.99 0.92 0.88 0.69 0.65 0.71 0.71 -
P/RPS 0.91 0.90 0.86 0.64 0.72 1.06 1.35 -23.17%
P/EPS 9.52 4.71 4.41 3.40 8.55 -1.04 -1.98 -
EY 10.51 21.24 22.68 29.45 11.69 -96.37 -50.44 -
DY 0.00 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.75 0.62 0.63 0.70 0.53 31.68%

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