[SYMPHNY] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 100.77%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 83,470 42,069 160,019 120,747 77,205 32,514 118,095 -20.66%
PBT 6,072 2,400 15,494 9,898 5,068 2,043 4,658 19.35%
Tax -317 -611 120 379 212 -1,156 -1,870 -69.40%
NP 5,755 1,789 15,614 10,277 5,280 887 2,788 62.19%
-
NP to SH 4,525 1,307 13,156 8,607 4,287 491 2,116 66.06%
-
Tax Rate 5.22% 25.46% -0.77% -3.83% -4.18% 56.58% 40.15% -
Total Cost 77,715 40,280 144,405 110,470 71,925 31,627 115,307 -23.14%
-
Net Worth 213,680 211,609 229,084 223,387 217,647 252,514 224,825 -3.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,284 6,223 6,545 - 9,035 9,609 - -
Div Payout % 138.89% 476.19% 49.75% - 210.77% 1,957.14% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 213,680 211,609 229,084 223,387 217,647 252,514 224,825 -3.33%
NOSH 628,472 622,380 654,527 657,022 659,538 701,428 661,250 -3.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.89% 4.25% 9.76% 8.51% 6.84% 2.73% 2.36% -
ROE 2.12% 0.62% 5.74% 3.85% 1.97% 0.19% 0.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.28 6.76 24.45 18.38 11.71 4.64 17.86 -17.93%
EPS 0.72 0.21 2.01 1.31 0.65 0.07 0.32 71.79%
DPS 1.00 1.00 1.00 0.00 1.37 1.37 0.00 -
NAPS 0.34 0.34 0.35 0.34 0.33 0.36 0.34 0.00%
Adjusted Per Share Value based on latest NOSH - 654,545
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.59 6.34 24.13 18.21 11.64 4.90 17.81 -20.66%
EPS 0.68 0.20 1.98 1.30 0.65 0.07 0.32 65.36%
DPS 0.95 0.94 0.99 0.00 1.36 1.45 0.00 -
NAPS 0.3223 0.3191 0.3455 0.3369 0.3283 0.3808 0.3391 -3.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.30 0.28 0.32 0.34 0.38 0.43 0.29 -
P/RPS 2.26 4.14 1.31 1.85 3.25 9.28 1.62 24.87%
P/EPS 41.67 133.33 15.92 25.95 58.46 614.29 90.63 -40.45%
EY 2.40 0.75 6.28 3.85 1.71 0.16 1.10 68.30%
DY 3.33 3.57 3.13 0.00 3.61 3.19 0.00 -
P/NAPS 0.88 0.82 0.91 1.00 1.15 1.19 0.85 2.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 21/05/08 22/02/08 22/11/07 23/08/07 21/05/07 27/02/07 -
Price 0.28 0.29 0.29 0.33 0.34 0.36 0.47 -
P/RPS 2.11 4.29 1.19 1.80 2.90 7.77 2.63 -13.67%
P/EPS 38.89 138.10 14.43 25.19 52.31 514.29 146.88 -58.79%
EY 2.57 0.72 6.93 3.97 1.91 0.19 0.68 142.82%
DY 3.57 3.45 3.45 0.00 4.03 3.81 0.00 -
P/NAPS 0.82 0.85 0.83 0.97 1.03 1.00 1.38 -29.34%

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