[SYMLIFE] QoQ Annualized Quarter Result on 31-Mar-2005

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005
Profit Trend
QoQ- -70.07%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 167,408 160,162 152,122 116,224 150,324 149,008 139,152 13.07%
PBT -105,983 -144,345 -220,878 15,728 35,846 39,674 42,424 -
Tax -8,419 -10,237 -11,642 -7,700 -9,020 -9,241 -4,850 44.29%
NP -114,402 -154,582 -232,520 8,028 26,826 30,433 37,574 -
-
NP to SH -114,402 -154,582 -232,520 8,028 26,826 30,433 37,574 -
-
Tax Rate - - - 48.96% 25.16% 23.29% 11.43% -
Total Cost 281,810 314,745 384,642 108,196 123,498 118,574 101,578 97.07%
-
Net Worth 431,283 415,315 415,328 544,757 550,666 518,604 516,161 -11.25%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 121,658 151,526 227,624 -
Div Payout % - - - - 453.51% 497.90% 605.80% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 431,283 415,315 415,328 544,757 550,666 518,604 516,161 -11.25%
NOSH 319,469 319,473 319,483 318,571 320,154 320,126 320,597 -0.23%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -68.34% -96.52% -152.85% 6.91% 17.85% 20.42% 27.00% -
ROE -26.53% -37.22% -55.98% 1.47% 4.87% 5.87% 7.28% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.40 50.13 47.61 36.48 46.95 46.55 43.40 13.34%
EPS -35.81 -48.39 -72.78 2.52 8.40 9.51 11.72 -
DPS 0.00 0.00 0.00 0.00 38.00 47.33 71.00 -
NAPS 1.35 1.30 1.30 1.71 1.72 1.62 1.61 -11.05%
Adjusted Per Share Value based on latest NOSH - 318,571
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.37 22.36 21.23 16.22 20.98 20.80 19.42 13.09%
EPS -15.97 -21.58 -32.45 1.12 3.74 4.25 5.24 -
DPS 0.00 0.00 0.00 0.00 16.98 21.15 31.77 -
NAPS 0.602 0.5797 0.5797 0.7604 0.7686 0.7239 0.7204 -11.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.69 0.91 1.02 1.16 0.90 0.79 0.71 -
P/RPS 1.32 1.82 2.14 3.18 1.92 1.70 1.64 -13.43%
P/EPS -1.93 -1.88 -1.40 46.03 10.74 8.31 6.06 -
EY -51.90 -53.17 -71.35 2.17 9.31 12.03 16.51 -
DY 0.00 0.00 0.00 0.00 42.22 59.92 100.00 -
P/NAPS 0.51 0.70 0.78 0.68 0.52 0.49 0.44 10.31%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 -
Price 0.71 0.76 0.98 0.94 1.08 0.90 0.60 -
P/RPS 1.35 1.52 2.06 2.58 2.30 1.93 1.38 -1.45%
P/EPS -1.98 -1.57 -1.35 37.30 12.89 9.47 5.12 -
EY -50.44 -63.67 -74.27 2.68 7.76 10.56 19.53 -
DY 0.00 0.00 0.00 0.00 35.19 52.59 118.33 -
P/NAPS 0.53 0.58 0.75 0.55 0.63 0.56 0.37 26.98%

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