[SYMPHNY] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 49.57%
YoY- -21.37%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 85,147 44,664 158,567 121,906 83,470 42,069 160,019 -34.36%
PBT 4,028 1,778 9,348 9,383 6,072 2,400 15,494 -59.30%
Tax -1,433 -706 2,006 -1,346 -317 -611 120 -
NP 2,595 1,072 11,354 8,037 5,755 1,789 15,614 -69.80%
-
NP to SH 2,239 875 11,087 6,768 4,525 1,307 13,156 -69.32%
-
Tax Rate 35.58% 39.71% -21.46% 14.35% 5.22% 25.46% -0.77% -
Total Cost 82,552 43,592 147,213 113,869 77,715 40,280 144,405 -31.14%
-
Net Worth 204,708 206,250 207,881 208,732 213,680 211,609 229,084 -7.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 9,449 6,325 6,284 6,223 6,545 -
Div Payout % - - 85.23% 93.46% 138.89% 476.19% 49.75% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 204,708 206,250 207,881 208,732 213,680 211,609 229,084 -7.23%
NOSH 639,714 624,999 629,943 632,523 628,472 622,380 654,527 -1.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.05% 2.40% 7.16% 6.59% 6.89% 4.25% 9.76% -
ROE 1.09% 0.42% 5.33% 3.24% 2.12% 0.62% 5.74% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.31 7.15 25.17 19.27 13.28 6.76 24.45 -33.35%
EPS 0.35 0.14 1.76 1.07 0.72 0.21 2.01 -68.85%
DPS 0.00 0.00 1.50 1.00 1.00 1.00 1.00 -
NAPS 0.32 0.33 0.33 0.33 0.34 0.34 0.35 -5.80%
Adjusted Per Share Value based on latest NOSH - 623,055
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.84 6.74 23.92 18.39 12.59 6.34 24.13 -34.35%
EPS 0.34 0.13 1.67 1.02 0.68 0.20 1.98 -69.13%
DPS 0.00 0.00 1.43 0.95 0.95 0.94 0.99 -
NAPS 0.3087 0.3111 0.3135 0.3148 0.3223 0.3191 0.3455 -7.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.22 0.18 0.25 0.30 0.28 0.32 -
P/RPS 1.88 3.08 0.72 1.30 2.26 4.14 1.31 27.25%
P/EPS 71.43 157.14 10.23 23.36 41.67 133.33 15.92 172.28%
EY 1.40 0.64 9.78 4.28 2.40 0.75 6.28 -63.26%
DY 0.00 0.00 8.33 4.00 3.33 3.57 3.13 -
P/NAPS 0.78 0.67 0.55 0.76 0.88 0.82 0.91 -9.77%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 21/05/09 23/02/09 20/11/08 19/08/08 21/05/08 22/02/08 -
Price 0.27 0.26 0.17 0.22 0.28 0.29 0.29 -
P/RPS 2.03 3.64 0.68 1.14 2.11 4.29 1.19 42.81%
P/EPS 77.14 185.71 9.66 20.56 38.89 138.10 14.43 206.04%
EY 1.30 0.54 10.35 4.86 2.57 0.72 6.93 -67.26%
DY 0.00 0.00 8.82 4.55 3.57 3.45 3.45 -
P/NAPS 0.84 0.79 0.52 0.67 0.82 0.85 0.83 0.80%

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