[SYMPHNY] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.64%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 77,205 32,514 118,095 80,401 49,046 22,666 197,672 -46.66%
PBT 5,068 2,043 4,658 3,174 1,564 1,296 18,916 -58.54%
Tax 212 -1,156 -1,870 3,989 4,261 1,489 -418 -
NP 5,280 887 2,788 7,163 5,825 2,785 18,498 -56.74%
-
NP to SH 4,287 491 2,116 6,723 5,715 2,710 18,060 -61.76%
-
Tax Rate -4.18% 56.58% 40.15% -125.68% -272.44% -114.89% 2.21% -
Total Cost 71,925 31,627 115,307 73,238 43,221 19,881 179,174 -45.67%
-
Net Worth 217,647 252,514 224,825 184,552 183,931 185,073 184,465 11.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,035 9,609 - - 9,130 9,187 - -
Div Payout % 210.77% 1,957.14% - - 159.77% 339.02% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 217,647 252,514 224,825 184,552 183,931 185,073 184,465 11.69%
NOSH 659,538 701,428 661,250 659,117 656,896 660,975 658,804 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.84% 2.73% 2.36% 8.91% 11.88% 12.29% 9.36% -
ROE 1.97% 0.19% 0.94% 3.64% 3.11% 1.46% 9.79% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.71 4.64 17.86 12.20 7.47 3.43 30.00 -46.68%
EPS 0.65 0.07 0.32 1.02 0.87 0.41 2.74 -61.77%
DPS 1.37 1.37 0.00 0.00 1.39 1.39 0.00 -
NAPS 0.33 0.36 0.34 0.28 0.28 0.28 0.28 11.60%
Adjusted Per Share Value based on latest NOSH - 671,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.64 4.90 17.81 12.13 7.40 3.42 29.81 -46.66%
EPS 0.65 0.07 0.32 1.01 0.86 0.41 2.72 -61.59%
DPS 1.36 1.45 0.00 0.00 1.38 1.39 0.00 -
NAPS 0.3283 0.3808 0.3391 0.2783 0.2774 0.2791 0.2782 11.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.38 0.43 0.29 0.31 0.32 0.31 0.29 -
P/RPS 3.25 9.28 1.62 2.54 4.29 9.04 0.97 124.40%
P/EPS 58.46 614.29 90.63 30.39 36.78 75.61 10.58 213.52%
EY 1.71 0.16 1.10 3.29 2.72 1.32 9.45 -68.10%
DY 3.61 3.19 0.00 0.00 4.34 4.48 0.00 -
P/NAPS 1.15 1.19 0.85 1.11 1.14 1.11 1.04 6.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 21/05/07 27/02/07 22/11/06 24/08/06 24/05/06 24/02/06 -
Price 0.34 0.36 0.47 0.32 0.31 0.34 0.30 -
P/RPS 2.90 7.77 2.63 2.62 4.15 9.91 1.00 103.75%
P/EPS 52.31 514.29 146.88 31.37 35.63 82.93 10.94 184.63%
EY 1.91 0.19 0.68 3.19 2.81 1.21 9.14 -64.88%
DY 4.03 3.81 0.00 0.00 4.48 4.09 0.00 -
P/NAPS 1.03 1.00 1.38 1.14 1.11 1.21 1.07 -2.51%

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