[SYMLIFE] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.84%
YoY- 514.94%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 61,757 28,656 149,364 104,244 70,399 20,350 99,328 -27.21%
PBT 6,506 2,814 19,473 22,534 18,892 14,401 -84,498 -
Tax -2,967 -1,226 -8,087 -7,597 -4,644 -2,440 84,498 -
NP 3,539 1,588 11,386 14,937 14,248 11,961 0 -
-
NP to SH 3,539 1,588 11,386 14,937 14,248 11,961 -88,999 -
-
Tax Rate 45.60% 43.57% 41.53% 33.71% 24.58% 16.94% - -
Total Cost 58,218 27,068 137,978 89,307 56,151 8,389 99,328 -30.03%
-
Net Worth 310,438 311,372 296,735 304,204 297,197 293,932 541,682 -31.07%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,967 - - - 2,912 -
Div Payout % - - 26.06% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 310,438 311,372 296,735 304,204 297,197 293,932 541,682 -31.07%
NOSH 310,438 311,372 296,735 296,958 291,370 291,021 291,227 4.36%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.73% 5.54% 7.62% 14.33% 20.24% 58.78% 0.00% -
ROE 1.14% 0.51% 3.84% 4.91% 4.79% 4.07% -16.43% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.89 9.20 50.34 35.10 24.16 6.99 34.11 -30.27%
EPS 1.14 0.51 3.83 5.03 4.89 4.11 -30.56 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.00 1.00 1.0244 1.02 1.01 1.86 -33.95%
Adjusted Per Share Value based on latest NOSH - 299,565
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.62 4.00 20.85 14.55 9.83 2.84 13.86 -27.20%
EPS 0.49 0.22 1.59 2.08 1.99 1.67 -12.42 -
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.41 -
NAPS 0.4333 0.4346 0.4142 0.4246 0.4148 0.4103 0.7561 -31.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.96 0.53 0.76 0.85 1.02 1.19 0.95 -
P/RPS 4.83 5.76 1.51 2.42 4.22 17.02 2.79 44.32%
P/EPS 84.21 103.92 19.81 16.90 20.86 28.95 -3.11 -
EY 1.19 0.96 5.05 5.92 4.79 3.45 -32.17 -
DY 0.00 0.00 1.32 0.00 0.00 0.00 1.05 -
P/NAPS 0.96 0.53 0.76 0.83 1.00 1.18 0.51 52.62%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 28/05/02 26/04/02 -
Price 1.12 0.87 0.65 0.79 1.14 1.10 1.38 -
P/RPS 5.63 9.45 1.29 2.25 4.72 15.73 4.05 24.63%
P/EPS 98.25 170.59 16.94 15.71 23.31 26.76 -4.52 -
EY 1.02 0.59 5.90 6.37 4.29 3.74 -22.14 -
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.72 -
P/NAPS 1.12 0.87 0.65 0.77 1.12 1.09 0.74 31.92%

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