[SYMPHNY] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 91,833 53,503 15,950 33,579 20,636 13,276 6,025 511.70%
PBT 22,876 13,733 5,477 15,845 10,152 6,130 2,735 310.45%
Tax -8,027 -3,629 -1,405 -3,494 -1,865 -1,003 -635 440.14%
NP 14,849 10,104 4,072 12,351 8,287 5,127 2,100 267.08%
-
NP to SH 14,849 10,104 4,072 12,351 8,287 5,127 2,100 267.08%
-
Tax Rate 35.09% 26.43% 25.65% 22.05% 18.37% 16.36% 23.22% -
Total Cost 76,984 43,399 11,878 21,228 12,349 8,149 3,925 623.35%
-
Net Worth 86,833 79,265 86,926 34,228 30,109 26,444 23,625 137.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,923 - - - -
Div Payout % - - - 56.05% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 86,833 79,265 86,926 34,228 30,109 26,444 23,625 137.59%
NOSH 611,069 391,627 345,084 276,928 276,233 269,842 262,499 75.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.17% 18.88% 25.53% 36.78% 40.16% 38.62% 34.85% -
ROE 17.10% 12.75% 4.68% 36.08% 27.52% 19.39% 8.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.03 13.66 4.62 12.13 7.47 4.92 2.30 248.33%
EPS 2.43 2.58 1.18 4.46 3.00 1.90 0.80 109.31%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.1421 0.2024 0.2519 0.1236 0.109 0.098 0.09 35.47%
Adjusted Per Share Value based on latest NOSH - 280,275
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.85 8.07 2.41 5.06 3.11 2.00 0.91 511.10%
EPS 2.24 1.52 0.61 1.86 1.25 0.77 0.32 264.63%
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.131 0.1195 0.1311 0.0516 0.0454 0.0399 0.0356 137.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.75 1.26 2.03 2.04 1.62 1.23 0.88 -
P/RPS 4.99 9.22 43.92 16.82 21.69 25.00 38.34 -74.22%
P/EPS 30.86 48.84 172.03 45.74 54.00 64.74 110.00 -57.04%
EY 3.24 2.05 0.58 2.19 1.85 1.54 0.91 132.62%
DY 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
P/NAPS 5.28 6.23 8.06 16.50 14.86 12.55 9.78 -33.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 19/08/04 28/05/04 25/02/04 19/11/03 21/08/03 26/05/03 -
Price 0.86 0.67 1.49 2.20 1.85 1.92 0.92 -
P/RPS 5.72 4.90 32.24 18.14 24.76 39.03 40.08 -72.59%
P/EPS 35.39 25.97 126.27 49.33 61.67 101.05 115.00 -54.32%
EY 2.83 3.85 0.79 2.03 1.62 0.99 0.87 119.06%
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 6.05 3.31 5.92 17.80 16.97 19.59 10.22 -29.43%

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