[SYMPHNY] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 52.85%
YoY- 521.74%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 121,906 83,470 42,069 160,019 120,747 77,205 32,514 140.76%
PBT 9,383 6,072 2,400 15,494 9,898 5,068 2,043 175.53%
Tax -1,346 -317 -611 120 379 212 -1,156 10.64%
NP 8,037 5,755 1,789 15,614 10,277 5,280 887 332.88%
-
NP to SH 6,768 4,525 1,307 13,156 8,607 4,287 491 472.15%
-
Tax Rate 14.35% 5.22% 25.46% -0.77% -3.83% -4.18% 56.58% -
Total Cost 113,869 77,715 40,280 144,405 110,470 71,925 31,627 134.36%
-
Net Worth 208,732 213,680 211,609 229,084 223,387 217,647 252,514 -11.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,325 6,284 6,223 6,545 - 9,035 9,609 -24.27%
Div Payout % 93.46% 138.89% 476.19% 49.75% - 210.77% 1,957.14% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 208,732 213,680 211,609 229,084 223,387 217,647 252,514 -11.89%
NOSH 632,523 628,472 622,380 654,527 657,022 659,538 701,428 -6.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.59% 6.89% 4.25% 9.76% 8.51% 6.84% 2.73% -
ROE 3.24% 2.12% 0.62% 5.74% 3.85% 1.97% 0.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.27 13.28 6.76 24.45 18.38 11.71 4.64 157.70%
EPS 1.07 0.72 0.21 2.01 1.31 0.65 0.07 512.86%
DPS 1.00 1.00 1.00 1.00 0.00 1.37 1.37 -18.88%
NAPS 0.33 0.34 0.34 0.35 0.34 0.33 0.36 -5.62%
Adjusted Per Share Value based on latest NOSH - 649,857
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.39 12.59 6.34 24.13 18.21 11.64 4.90 140.92%
EPS 1.02 0.68 0.20 1.98 1.30 0.65 0.07 493.67%
DPS 0.95 0.95 0.94 0.99 0.00 1.36 1.45 -24.50%
NAPS 0.3148 0.3223 0.3191 0.3455 0.3369 0.3283 0.3808 -11.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.25 0.30 0.28 0.32 0.34 0.38 0.43 -
P/RPS 1.30 2.26 4.14 1.31 1.85 3.25 9.28 -72.93%
P/EPS 23.36 41.67 133.33 15.92 25.95 58.46 614.29 -88.62%
EY 4.28 2.40 0.75 6.28 3.85 1.71 0.16 789.09%
DY 4.00 3.33 3.57 3.13 0.00 3.61 3.19 16.23%
P/NAPS 0.76 0.88 0.82 0.91 1.00 1.15 1.19 -25.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 19/08/08 21/05/08 22/02/08 22/11/07 23/08/07 21/05/07 -
Price 0.22 0.28 0.29 0.29 0.33 0.34 0.36 -
P/RPS 1.14 2.11 4.29 1.19 1.80 2.90 7.77 -72.08%
P/EPS 20.56 38.89 138.10 14.43 25.19 52.31 514.29 -88.23%
EY 4.86 2.57 0.72 6.93 3.97 1.91 0.19 763.02%
DY 4.55 3.57 3.45 3.45 0.00 4.03 3.81 12.52%
P/NAPS 0.67 0.82 0.85 0.83 0.97 1.03 1.00 -23.37%

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