[SYMPHNY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 101.29%
YoY- 192.11%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 129,243 97,438 65,825 32,754 52,426 86,360 54,129 78.35%
PBT -34,168 5,334 2,358 1,620 -39,415 263 2,915 -
Tax -4,168 -2,137 -2,333 -999 1,767 -202 -676 235.13%
NP -38,336 3,197 25 621 -37,648 61 2,239 -
-
NP to SH -38,666 2,174 -922 502 -38,886 -1,225 1,706 -
-
Tax Rate - 40.06% 98.94% 61.67% - 76.81% 23.19% -
Total Cost 167,579 94,241 65,800 32,133 90,074 86,299 51,890 118.02%
-
Net Worth 105,572 144,933 138,299 131,774 138,516 140,542 177,161 -29.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 105,572 144,933 138,299 131,774 138,516 140,542 177,161 -29.11%
NOSH 659,829 658,787 658,571 627,500 659,602 520,526 656,153 0.37%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -29.66% 3.28% 0.04% 1.90% -71.81% 0.07% 4.14% -
ROE -36.63% 1.50% -0.67% 0.38% -28.07% -0.87% 0.96% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.59 14.79 10.00 5.22 7.95 16.59 8.25 77.70%
EPS -5.86 0.33 -0.14 0.08 -5.89 -0.19 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.22 0.21 0.21 0.21 0.27 0.27 -29.38%
Adjusted Per Share Value based on latest NOSH - 627,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.49 14.70 9.93 4.94 7.91 13.02 8.16 78.39%
EPS -5.83 0.33 -0.14 0.08 -5.86 -0.18 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.2186 0.2086 0.1987 0.2089 0.212 0.2672 -29.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.11 0.115 0.115 0.105 0.12 0.12 0.12 -
P/RPS 0.56 0.78 1.15 2.01 1.51 0.72 1.45 -46.87%
P/EPS -1.88 34.85 -82.14 131.25 -2.04 -50.99 46.15 -
EY -53.27 2.87 -1.22 0.76 -49.13 -1.96 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.55 0.50 0.57 0.44 0.44 34.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 20/08/13 31/05/13 27/02/13 28/11/12 27/08/12 -
Price 0.12 0.115 0.11 0.13 0.095 0.12 0.12 -
P/RPS 0.61 0.78 1.10 2.49 1.20 0.72 1.45 -43.76%
P/EPS -2.05 34.85 -78.57 162.50 -1.61 -50.99 46.15 -
EY -48.83 2.87 -1.27 0.62 -62.06 -1.96 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.52 0.52 0.62 0.45 0.44 0.44 42.55%

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