[SYMPHNY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 97.94%
YoY- -258.96%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 79,125 58,671 38,696 17,538 129,243 97,438 65,825 13.01%
PBT -16 -1,228 2,107 -550 -34,168 5,334 2,358 -
Tax -1,981 -1,036 -710 -91 -4,168 -2,137 -2,333 -10.30%
NP -1,997 -2,264 1,397 -641 -38,336 3,197 25 -
-
NP to SH -1,951 -2,075 1,064 -798 -38,666 2,174 -922 64.59%
-
Tax Rate - - 33.70% - - 40.06% 98.94% -
Total Cost 81,122 60,935 37,299 18,179 167,579 94,241 65,800 14.93%
-
Net Worth 104,053 107,096 106,399 106,399 105,572 144,933 138,299 -17.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 104,053 107,096 106,399 106,399 105,572 144,933 138,299 -17.23%
NOSH 650,333 669,354 665,000 665,000 659,829 658,787 658,571 -0.83%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.52% -3.86% 3.61% -3.65% -29.66% 3.28% 0.04% -
ROE -1.88% -1.94% 1.00% -0.75% -36.63% 1.50% -0.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.17 8.77 5.82 2.64 19.59 14.79 10.00 13.94%
EPS -0.30 -0.31 0.16 -0.12 -5.86 0.33 -0.14 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.22 0.21 -16.53%
Adjusted Per Share Value based on latest NOSH - 665,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.93 8.85 5.84 2.65 19.49 14.70 9.93 12.97%
EPS -0.29 -0.31 0.16 -0.12 -5.83 0.33 -0.14 62.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1615 0.1605 0.1605 0.1592 0.2186 0.2086 -17.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.155 0.215 0.235 0.19 0.11 0.115 0.115 -
P/RPS 1.27 2.45 0.00 7.20 0.56 0.78 1.15 6.82%
P/EPS -51.67 -69.35 0.00 -158.33 -1.88 34.85 -82.14 -26.52%
EY -1.94 -1.44 0.00 -0.63 -53.27 2.87 -1.22 36.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.34 0.00 1.19 0.69 0.52 0.55 45.82%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 17/11/14 18/08/14 19/05/14 26/02/14 26/11/13 20/08/13 -
Price 0.15 0.175 0.225 0.255 0.12 0.115 0.11 -
P/RPS 1.23 2.00 0.00 9.67 0.61 0.78 1.10 7.70%
P/EPS -50.00 -56.45 0.00 -212.50 -2.05 34.85 -78.57 -25.95%
EY -2.00 -1.77 0.00 -0.47 -48.83 2.87 -1.27 35.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 0.00 1.59 0.75 0.52 0.52 48.23%

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