[SYMLIFE] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 153.76%
YoY- 4465.27%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 149,364 138,992 140,798 81,400 99,328 96,166 89,550 40.51%
PBT 19,473 30,045 37,784 57,604 -84,498 7,492 6,856 100.17%
Tax -8,087 -10,129 -9,288 -9,760 84,498 -4,253 -2,982 94.11%
NP 11,386 19,916 28,496 47,844 0 3,238 3,874 104.78%
-
NP to SH 11,386 19,916 28,496 47,844 -88,999 3,238 3,874 104.78%
-
Tax Rate 41.53% 33.71% 24.58% 16.94% - 56.77% 43.49% -
Total Cost 137,978 119,076 112,302 33,556 99,328 92,928 85,676 37.27%
-
Net Worth 296,735 304,204 297,197 293,932 541,682 632,125 624,465 -39.02%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,967 - - - 2,912 - - -
Div Payout % 26.06% - - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 296,735 304,204 297,197 293,932 541,682 632,125 624,465 -39.02%
NOSH 296,735 296,958 291,370 291,021 291,227 292,650 289,104 1.74%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.62% 14.33% 20.24% 58.78% 0.00% 3.37% 4.33% -
ROE 3.84% 6.55% 9.59% 16.28% -16.43% 0.51% 0.62% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.34 46.81 48.32 27.97 34.11 32.86 30.97 38.12%
EPS 3.83 6.71 9.78 16.44 -30.56 1.11 1.34 101.01%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.00 1.0244 1.02 1.01 1.86 2.16 2.16 -40.07%
Adjusted Per Share Value based on latest NOSH - 291,021
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.85 19.40 19.65 11.36 13.86 13.42 12.50 40.51%
EPS 1.59 2.78 3.98 6.68 -12.42 0.45 0.54 105.02%
DPS 0.41 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.4142 0.4246 0.4148 0.4103 0.7561 0.8823 0.8716 -39.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.76 0.85 1.02 1.19 0.95 0.83 1.10 -
P/RPS 1.51 1.82 2.11 4.25 2.79 2.53 3.55 -43.35%
P/EPS 19.81 12.67 10.43 7.24 -3.11 75.00 82.09 -61.13%
EY 5.05 7.89 9.59 13.82 -32.17 1.33 1.22 157.13%
DY 1.32 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.76 0.83 1.00 1.18 0.51 0.38 0.51 30.37%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 27/08/02 28/05/02 26/04/02 26/11/01 27/08/01 -
Price 0.65 0.79 1.14 1.10 1.38 0.99 1.18 -
P/RPS 1.29 1.69 2.36 3.93 4.05 3.01 3.81 -51.32%
P/EPS 16.94 11.78 11.66 6.69 -4.52 89.46 88.06 -66.57%
EY 5.90 8.49 8.58 14.95 -22.14 1.12 1.14 198.30%
DY 1.54 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 0.65 0.77 1.12 1.09 0.74 0.46 0.55 11.74%

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