[SYMPHNY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

21-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -90.07%

YoY- 166.19%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	158,567	121,906	83,470	42,069	160,019	120,747	77,205	61.22%
YoY %	30.07%	46.05%	98.41%	-73.71%	32.52%	56.40%	-	-
Horiz. %	205.38%	157.90%	108.11%	54.49%	207.27%	156.40%	100.00%	-
PBT	9,348	9,383	6,072	2,400	15,494	9,898	5,068	50.12%
YoY %	-0.37%	54.53%	153.00%	-84.51%	56.54%	95.30%	-	-
Horiz. %	184.45%	185.14%	119.81%	47.36%	305.72%	195.30%	100.00%	-
Tax	2,006	-1,346	-317	-611	120	379	212	344.33%
YoY %	249.03%	-324.61%	48.12%	-609.17%	-68.34%	78.77%	-	-
Horiz. %	946.23%	-634.91%	-149.53%	-288.21%	56.60%	178.77%	100.00%	-
NP	11,354	8,037	5,755	1,789	15,614	10,277	5,280	66.21%
YoY %	41.27%	39.65%	221.69%	-88.54%	51.93%	94.64%	-	-
Horiz. %	215.04%	152.22%	109.00%	33.88%	295.72%	194.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,087	6,768	4,525	1,307	13,156	8,607	4,287	87.86%
YoY %	63.82%	49.57%	246.21%	-90.07%	52.85%	100.77%	-	-
Horiz. %	258.62%	157.87%	105.55%	30.49%	306.88%	200.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-21.46%	14.35%	5.22%	25.46%	-0.77%	-3.83%	-4.18%	-
YoY %	-249.55%	174.90%	-79.50%	3,406.49%	79.90%	8.37%	-	-
Horiz. %	513.40%	-343.30%	-124.88%	-609.09%	18.42%	91.63%	100.00%	-
Total Cost	147,213	113,869	77,715	40,280	144,405	110,470	71,925	60.85%
YoY %	29.28%	46.52%	92.94%	-72.11%	30.72%	53.59%	-	-
Horiz. %	204.68%	158.32%	108.05%	56.00%	200.77%	153.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,881	208,732	213,680	211,609	229,084	223,387	217,647	-3.00%
YoY %	-0.41%	-2.32%	0.98%	-7.63%	2.55%	2.64%	-	-
Horiz. %	95.51%	95.90%	98.18%	97.23%	105.25%	102.64%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	9,449	6,325	6,284	6,223	6,545	-	9,035	3.01%
YoY %	49.39%	0.65%	0.98%	-4.92%	0.00%	-	-	-
Horiz. %	104.58%	70.01%	69.55%	68.88%	72.44%	-	100.00%	-
Div Payout %	85.23%	93.46%	138.89%	476.19%	49.75%	-	210.77%	-
YoY %	-8.81%	-32.71%	-70.83%	857.17%	0.00%	-	-	-
Horiz. %	40.44%	44.34%	65.90%	225.93%	23.60%	-	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	207,881	208,732	213,680	211,609	229,084	223,387	217,647	-3.00%
YoY %	-0.41%	-2.32%	0.98%	-7.63%	2.55%	2.64%	-	-
Horiz. %	95.51%	95.90%	98.18%	97.23%	105.25%	102.64%	100.00%	-
NOSH	629,943	632,523	628,472	622,380	654,527	657,022	659,538	-3.00%
YoY %	-0.41%	0.64%	0.98%	-4.91%	-0.38%	-0.38%	-	-
Horiz. %	95.51%	95.90%	95.29%	94.37%	99.24%	99.62%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.16%	6.59%	6.89%	4.25%	9.76%	8.51%	6.84%	-
YoY %	8.65%	-4.35%	62.12%	-56.45%	14.69%	24.42%	-	-
Horiz. %	104.68%	96.35%	100.73%	62.13%	142.69%	124.42%	100.00%	-
ROE	5.33%	3.24%	2.12%	0.62%	5.74%	3.85%	1.97%	-
YoY %	64.51%	52.83%	241.94%	-89.20%	49.09%	95.43%	-	-
Horiz. %	270.56%	164.47%	107.61%	31.47%	291.37%	195.43%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	25.17	19.27	13.28	6.76	24.45	18.38	11.71	66.16%
YoY %	30.62%	45.11%	96.45%	-72.35%	33.03%	56.96%	-	-
Horiz. %	214.94%	164.56%	113.41%	57.73%	208.80%	156.96%	100.00%	-
EPS	1.76	1.07	0.72	0.21	2.01	1.31	0.65	93.68%
YoY %	64.49%	48.61%	242.86%	-89.55%	53.44%	101.54%	-	-
Horiz. %	270.77%	164.62%	110.77%	32.31%	309.23%	201.54%	100.00%	-
DPS	1.50	1.00	1.00	1.00	1.00	0.00	1.37	6.20%
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.49%	72.99%	72.99%	72.99%	72.99%	0.00%	100.00%	-
NAPS	0.33	0.33	0.34	0.34	0.35	0.34	0.33	0.00%
YoY %	0.00%	-2.94%	0.00%	-2.86%	2.94%	3.03%	-	-
Horiz. %	100.00%	100.00%	103.03%	103.03%	106.06%	103.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 622,380
RPS	23.92	18.39	12.59	6.34	24.13	18.21	11.64	61.28%
YoY %	30.07%	46.07%	98.58%	-73.73%	32.51%	56.44%	-	-
Horiz. %	205.50%	157.99%	108.16%	54.47%	207.30%	156.44%	100.00%	-
EPS	1.67	1.02	0.68	0.20	1.98	1.30	0.65	87.05%
YoY %	63.73%	50.00%	240.00%	-89.90%	52.31%	100.00%	-	-
Horiz. %	256.92%	156.92%	104.62%	30.77%	304.62%	200.00%	100.00%	-
DPS	1.43	0.95	0.95	0.94	0.99	0.00	1.36	3.38%
YoY %	50.53%	0.00%	1.06%	-5.05%	0.00%	0.00%	-	-
Horiz. %	105.15%	69.85%	69.85%	69.12%	72.79%	0.00%	100.00%	-
NAPS	0.3135	0.3148	0.3223	0.3191	0.3455	0.3369	0.3283	-3.01%
YoY %	-0.41%	-2.33%	1.00%	-7.64%	2.55%	2.62%	-	-
Horiz. %	95.49%	95.89%	98.17%	97.20%	105.24%	102.62%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.18	0.25	0.30	0.28	0.32	0.34	0.38	-
P/RPS	0.72	1.30	2.26	4.14	1.31	1.85	3.25	-63.21%
YoY %	-44.62%	-42.48%	-45.41%	216.03%	-29.19%	-43.08%	-	-
Horiz. %	22.15%	40.00%	69.54%	127.38%	40.31%	56.92%	100.00%	-
P/EPS	10.23	23.36	41.67	133.33	15.92	25.95	58.46	-68.54%
YoY %	-56.21%	-43.94%	-68.75%	737.50%	-38.65%	-55.61%	-	-
Horiz. %	17.50%	39.96%	71.28%	228.07%	27.23%	44.39%	100.00%	-
EY	9.78	4.28	2.40	0.75	6.28	3.85	1.71	218.12%
YoY %	128.50%	78.33%	220.00%	-88.06%	63.12%	125.15%	-	-
Horiz. %	571.93%	250.29%	140.35%	43.86%	367.25%	225.15%	100.00%	-
DY	8.33	4.00	3.33	3.57	3.13	0.00	3.61	74.17%
YoY %	108.25%	20.12%	-6.72%	14.06%	0.00%	0.00%	-	-
Horiz. %	230.75%	110.80%	92.24%	98.89%	86.70%	0.00%	100.00%	-
P/NAPS	0.55	0.76	0.88	0.82	0.91	1.00	1.15	-38.70%
YoY %	-27.63%	-13.64%	7.32%	-9.89%	-9.00%	-13.04%	-	-
Horiz. %	47.83%	66.09%	76.52%	71.30%	79.13%	86.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/02/09	20/11/08	19/08/08	21/05/08	22/02/08	22/11/07	23/08/07	-
Price	0.17	0.22	0.28	0.29	0.29	0.33	0.34	-
P/RPS	0.68	1.14	2.11	4.29	1.19	1.80	2.90	-61.80%
YoY %	-40.35%	-45.97%	-50.82%	260.50%	-33.89%	-37.93%	-	-
Horiz. %	23.45%	39.31%	72.76%	147.93%	41.03%	62.07%	100.00%	-
P/EPS	9.66	20.56	38.89	138.10	14.43	25.19	52.31	-67.40%
YoY %	-53.02%	-47.13%	-71.84%	857.03%	-42.72%	-51.84%	-	-
Horiz. %	18.47%	39.30%	74.35%	264.00%	27.59%	48.16%	100.00%	-
EY	10.35	4.86	2.57	0.72	6.93	3.97	1.91	206.93%
YoY %	112.96%	89.11%	256.94%	-89.61%	74.56%	107.85%	-	-
Horiz. %	541.88%	254.45%	134.55%	37.70%	362.83%	207.85%	100.00%	-
DY	8.82	4.55	3.57	3.45	3.45	0.00	4.03	68.16%
YoY %	93.85%	27.45%	3.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	218.86%	112.90%	88.59%	85.61%	85.61%	0.00%	100.00%	-
P/NAPS	0.52	0.67	0.82	0.85	0.83	0.97	1.03	-36.46%
YoY %	-22.39%	-18.29%	-3.53%	2.41%	-14.43%	-5.83%	-	-
Horiz. %	50.49%	65.05%	79.61%	82.52%	80.58%	94.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos