[SYMLIFE] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 25.99%
YoY- -526.46%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 342,948 287,028 214,995 167,408 160,162 152,122 116,224 105.59%
PBT 85,314 42,892 -214,516 -105,983 -144,345 -220,878 15,728 208.40%
Tax -18,980 -14,428 -4,080 -8,419 -10,237 -11,642 -7,700 82.37%
NP 66,334 28,464 -218,596 -114,402 -154,582 -232,520 8,028 308.18%
-
NP to SH 64,786 24,212 -218,596 -114,402 -154,582 -232,520 8,028 301.81%
-
Tax Rate 22.25% 33.64% - - - - 48.96% -
Total Cost 276,614 258,564 433,591 281,810 314,745 384,642 108,196 86.86%
-
Net Worth 357,088 328,136 325,881 431,283 415,315 415,328 544,757 -24.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 357,088 328,136 325,881 431,283 415,315 415,328 544,757 -24.52%
NOSH 318,828 318,578 319,491 319,469 319,473 319,483 318,571 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.34% 9.92% -101.67% -68.34% -96.52% -152.85% 6.91% -
ROE 18.14% 7.38% -67.08% -26.53% -37.22% -55.98% 1.47% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 107.56 90.10 67.29 52.40 50.13 47.61 36.48 105.48%
EPS 20.32 7.60 -68.42 -35.81 -48.39 -72.78 2.52 301.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.03 1.02 1.35 1.30 1.30 1.71 -24.56%
Adjusted Per Share Value based on latest NOSH - 319,791
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.87 40.06 30.01 23.37 22.36 21.23 16.22 105.61%
EPS 9.04 3.38 -30.51 -15.97 -21.58 -32.45 1.12 301.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.458 0.4549 0.602 0.5797 0.5797 0.7604 -24.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.70 0.70 0.69 0.91 1.02 1.16 -
P/RPS 0.60 0.78 1.04 1.32 1.82 2.14 3.18 -67.07%
P/EPS 3.20 9.21 -1.02 -1.93 -1.88 -1.40 46.03 -83.06%
EY 31.26 10.86 -97.74 -51.90 -53.17 -71.35 2.17 491.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.69 0.51 0.70 0.78 0.68 -10.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 -
Price 0.69 0.65 0.71 0.71 0.76 0.98 0.94 -
P/RPS 0.64 0.72 1.06 1.35 1.52 2.06 2.58 -60.48%
P/EPS 3.40 8.55 -1.04 -1.98 -1.57 -1.35 37.30 -79.71%
EY 29.45 11.69 -96.37 -50.44 -63.67 -74.27 2.68 393.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.70 0.53 0.58 0.75 0.55 8.30%

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