[SYMPHNY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 90.74%
YoY- -24.6%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 185,870 139,738 90,535 42,574 174,573 126,087 85,728 67.28%
PBT 169 1,761 -840 -895 -20,545 -3,729 -37 -
Tax -3,458 -2,480 -1,714 -842 -550 -2,518 -1,769 56.14%
NP -3,289 -719 -2,554 -1,737 -21,095 -6,247 -1,806 48.96%
-
NP to SH -3,867 -719 -3,047 -2,021 -21,828 -6,710 -1,806 65.89%
-
Tax Rate 2,046.15% 140.83% - - - - - -
Total Cost 189,159 140,457 93,089 44,311 195,668 132,334 87,534 66.91%
-
Net Worth 179,423 61,326 184,089 176,837 182,424 194,401 169,976 3.66%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 179,423 61,326 184,089 176,837 182,424 194,401 169,976 3.66%
NOSH 664,531 211,470 634,791 631,562 629,048 627,102 531,176 16.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.77% -0.51% -2.82% -4.08% -12.08% -4.95% -2.11% -
ROE -2.16% -1.17% -1.66% -1.14% -11.97% -3.45% -1.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.97 66.08 14.26 6.74 27.75 20.11 16.14 44.13%
EPS -0.59 -0.34 -0.48 -0.32 -3.47 -1.07 -0.34 44.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.29 0.28 0.29 0.31 0.32 -10.68%
Adjusted Per Share Value based on latest NOSH - 631,562
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.03 21.08 13.65 6.42 26.33 19.02 12.93 67.26%
EPS -0.58 -0.11 -0.46 -0.30 -3.29 -1.01 -0.27 66.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.0925 0.2776 0.2667 0.2751 0.2932 0.2564 3.64%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.14 0.09 0.17 0.17 0.21 0.22 0.22 -
P/RPS 0.50 0.14 1.19 2.52 0.76 1.09 1.36 -48.58%
P/EPS -24.06 -26.47 -35.42 -53.13 -6.05 -20.56 -64.71 -48.19%
EY -4.16 -3.78 -2.82 -1.88 -16.52 -4.86 -1.55 92.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.59 0.61 0.72 0.71 0.69 -17.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 23/11/11 24/08/11 31/05/11 28/02/11 18/11/10 16/08/10 -
Price 0.17 0.13 0.13 0.17 0.19 0.22 0.22 -
P/RPS 0.61 0.20 0.91 2.52 0.68 1.09 1.36 -41.31%
P/EPS -29.21 -38.24 -27.08 -53.13 -5.48 -20.56 -64.71 -41.07%
EY -3.42 -2.62 -3.69 -1.88 -18.26 -4.86 -1.55 69.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.45 0.45 0.61 0.66 0.71 0.69 -5.86%

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