[SYMPHNY] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 63.82%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 126,320 85,147 44,664 158,567 121,906 83,470 42,069 107.99%
PBT 6,774 4,028 1,778 9,348 9,383 6,072 2,400 99.59%
Tax -1,894 -1,433 -706 2,006 -1,346 -317 -611 112.45%
NP 4,880 2,595 1,072 11,354 8,037 5,755 1,789 95.10%
-
NP to SH 4,476 2,239 875 11,087 6,768 4,525 1,307 127.03%
-
Tax Rate 27.96% 35.58% 39.71% -21.46% 14.35% 5.22% 25.46% -
Total Cost 121,440 82,552 43,592 147,213 113,869 77,715 40,280 108.55%
-
Net Worth 208,471 204,708 206,250 207,881 208,732 213,680 211,609 -0.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 9,449 6,325 6,284 6,223 -
Div Payout % - - - 85.23% 93.46% 138.89% 476.19% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 208,471 204,708 206,250 207,881 208,732 213,680 211,609 -0.99%
NOSH 613,150 639,714 624,999 629,943 632,523 628,472 622,380 -0.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.86% 3.05% 2.40% 7.16% 6.59% 6.89% 4.25% -
ROE 2.15% 1.09% 0.42% 5.33% 3.24% 2.12% 0.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.60 13.31 7.15 25.17 19.27 13.28 6.76 110.04%
EPS 0.73 0.35 0.14 1.76 1.07 0.72 0.21 129.30%
DPS 0.00 0.00 0.00 1.50 1.00 1.00 1.00 -
NAPS 0.34 0.32 0.33 0.33 0.33 0.34 0.34 0.00%
Adjusted Per Share Value based on latest NOSH - 625,942
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.05 12.84 6.74 23.92 18.39 12.59 6.34 108.08%
EPS 0.68 0.34 0.13 1.67 1.02 0.68 0.20 125.94%
DPS 0.00 0.00 0.00 1.43 0.95 0.95 0.94 -
NAPS 0.3144 0.3087 0.3111 0.3135 0.3148 0.3223 0.3191 -0.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.25 0.22 0.18 0.25 0.30 0.28 -
P/RPS 1.21 1.88 3.08 0.72 1.30 2.26 4.14 -55.92%
P/EPS 34.25 71.43 157.14 10.23 23.36 41.67 133.33 -59.55%
EY 2.92 1.40 0.64 9.78 4.28 2.40 0.75 147.27%
DY 0.00 0.00 0.00 8.33 4.00 3.33 3.57 -
P/NAPS 0.74 0.78 0.67 0.55 0.76 0.88 0.82 -6.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 14/08/09 21/05/09 23/02/09 20/11/08 19/08/08 21/05/08 -
Price 0.28 0.27 0.26 0.17 0.22 0.28 0.29 -
P/RPS 1.36 2.03 3.64 0.68 1.14 2.11 4.29 -53.47%
P/EPS 38.36 77.14 185.71 9.66 20.56 38.89 138.10 -57.39%
EY 2.61 1.30 0.54 10.35 4.86 2.57 0.72 135.79%
DY 0.00 0.00 0.00 8.82 4.55 3.57 3.45 -
P/NAPS 0.82 0.84 0.79 0.52 0.67 0.82 0.85 -2.36%

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