[SYMPHNY] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 413.03%
YoY- 155.99%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 32,754 52,426 86,360 54,129 24,412 185,870 139,738 -61.95%
PBT 1,620 -39,415 263 2,915 -442 169 1,761 -5.40%
Tax -999 1,767 -202 -676 214 -3,458 -2,480 -45.42%
NP 621 -37,648 61 2,239 -228 -3,289 -719 -
-
NP to SH 502 -38,886 -1,225 1,706 -545 -3,867 -719 -
-
Tax Rate 61.67% - 76.81% 23.19% - 2,046.15% 140.83% -
Total Cost 32,133 90,074 86,299 51,890 24,640 189,159 140,457 -62.56%
-
Net Worth 131,774 138,516 140,542 177,161 183,937 179,423 61,326 66.43%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 131,774 138,516 140,542 177,161 183,937 179,423 61,326 66.43%
NOSH 627,500 659,602 520,526 656,153 681,250 664,531 211,470 106.35%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.90% -71.81% 0.07% 4.14% -0.93% -1.77% -0.51% -
ROE 0.38% -28.07% -0.87% 0.96% -0.30% -2.16% -1.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.22 7.95 16.59 8.25 3.58 27.97 66.08 -81.56%
EPS 0.08 -5.89 -0.19 0.26 -0.08 -0.59 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.27 0.27 0.27 0.27 0.29 -19.34%
Adjusted Per Share Value based on latest NOSH - 662,058
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.94 7.91 13.02 8.16 3.68 28.03 21.08 -61.95%
EPS 0.08 -5.86 -0.18 0.26 -0.08 -0.58 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.2089 0.212 0.2672 0.2774 0.2706 0.0925 66.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.105 0.12 0.12 0.12 0.14 0.14 0.09 -
P/RPS 2.01 1.51 0.72 1.45 3.91 0.50 0.14 489.75%
P/EPS 131.25 -2.04 -50.99 46.15 -175.00 -24.06 -26.47 -
EY 0.76 -49.13 -1.96 2.17 -0.57 -4.16 -3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.44 0.44 0.52 0.52 0.31 37.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 28/11/12 27/08/12 17/05/12 20/02/12 23/11/11 -
Price 0.13 0.095 0.12 0.12 0.12 0.17 0.13 -
P/RPS 2.49 1.20 0.72 1.45 3.35 0.61 0.20 436.34%
P/EPS 162.50 -1.61 -50.99 46.15 -150.00 -29.21 -38.24 -
EY 0.62 -62.06 -1.96 2.17 -0.67 -3.42 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.44 0.44 0.44 0.63 0.45 23.79%

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