[SYMPHNY] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.96%
YoY- 79.18%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 88,313 32,542 133,124 91,833 53,503 15,950 33,579 90.64%
PBT 7,910 2,314 28,615 22,876 13,733 5,477 15,845 -37.09%
Tax -3,550 -976 -8,460 -8,027 -3,629 -1,405 -3,494 1.06%
NP 4,360 1,338 20,155 14,849 10,104 4,072 12,351 -50.08%
-
NP to SH 5,130 1,338 20,155 14,849 10,104 4,072 12,351 -44.36%
-
Tax Rate 44.88% 42.18% 29.56% 35.09% 26.43% 25.65% 22.05% -
Total Cost 83,953 31,204 112,969 76,984 43,399 11,878 21,228 150.29%
-
Net Worth 50,012 46,829 489,835 86,833 79,265 86,926 34,228 28.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 9,359 - - - 6,923 -
Div Payout % - - 46.44% - - - 56.05% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,012 46,829 489,835 86,833 79,265 86,926 34,228 28.79%
NOSH 656,329 668,999 623,993 611,069 391,627 345,084 276,928 77.85%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.94% 4.11% 15.14% 16.17% 18.88% 25.53% 36.78% -
ROE 10.26% 2.86% 4.11% 17.10% 12.75% 4.68% 36.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.46 4.86 21.33 15.03 13.66 4.62 12.13 7.18%
EPS 0.78 0.20 3.23 2.43 2.58 1.18 4.46 -68.75%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.50 -
NAPS 0.0762 0.07 0.785 0.1421 0.2024 0.2519 0.1236 -27.58%
Adjusted Per Share Value based on latest NOSH - 659,027
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.32 4.91 20.08 13.85 8.07 2.41 5.06 90.76%
EPS 0.77 0.20 3.04 2.24 1.52 0.61 1.86 -44.48%
DPS 0.00 0.00 1.41 0.00 0.00 0.00 1.04 -
NAPS 0.0754 0.0706 0.7388 0.131 0.1195 0.1311 0.0516 28.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.55 0.56 0.81 0.75 1.26 2.03 2.04 -
P/RPS 4.09 11.51 3.80 4.99 9.22 43.92 16.82 -61.07%
P/EPS 70.37 280.00 25.08 30.86 48.84 172.03 45.74 33.30%
EY 1.42 0.36 3.99 3.24 2.05 0.58 2.19 -25.10%
DY 0.00 0.00 1.85 0.00 0.00 0.00 1.23 -
P/NAPS 7.22 8.00 1.03 5.28 6.23 8.06 16.50 -42.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 24/05/05 25/02/05 23/11/04 19/08/04 28/05/04 25/02/04 -
Price 0.47 0.50 0.75 0.86 0.67 1.49 2.20 -
P/RPS 3.49 10.28 3.52 5.72 4.90 32.24 18.14 -66.70%
P/EPS 60.13 250.00 23.22 35.39 25.97 126.27 49.33 14.12%
EY 1.66 0.40 4.31 2.83 3.85 0.79 2.03 -12.56%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.14 -
P/NAPS 6.17 7.14 0.96 6.05 3.31 5.92 17.80 -50.68%

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