[SYMLIFE] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 73.52%
YoY- -58.89%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,576 32,019 175,294 104,242 61,757 28,656 149,364 -39.93%
PBT 21,212 4,110 -30,358 9,452 6,506 2,814 19,473 5.87%
Tax -2,425 -932 -5,821 -3,311 -2,967 -1,226 -8,087 -55.23%
NP 18,787 3,178 -36,179 6,141 3,539 1,588 11,386 39.67%
-
NP to SH 18,787 3,178 -36,179 6,141 3,539 1,588 11,386 39.67%
-
Tax Rate 11.43% 22.68% - 35.03% 45.60% 43.57% 41.53% -
Total Cost 50,789 28,841 211,473 98,101 58,218 27,068 137,978 -48.66%
-
Net Worth 516,161 545,717 371,470 313,316 310,438 311,372 296,735 44.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 113,812 - 3,148 - - - 2,967 1039.93%
Div Payout % 605.80% - 0.00% - - - 26.06% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 516,161 545,717 371,470 313,316 310,438 311,372 296,735 44.68%
NOSH 320,597 321,010 314,805 313,316 310,438 311,372 296,735 5.29%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 27.00% 9.93% -20.64% 5.89% 5.73% 5.54% 7.62% -
ROE 3.64% 0.58% -9.74% 1.96% 1.14% 0.51% 3.84% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.70 9.97 55.68 33.27 19.89 9.20 50.34 -42.96%
EPS 5.86 0.99 -11.50 1.96 1.14 0.51 3.83 32.81%
DPS 35.50 0.00 1.00 0.00 0.00 0.00 1.00 982.50%
NAPS 1.61 1.70 1.18 1.00 1.00 1.00 1.00 37.40%
Adjusted Per Share Value based on latest NOSH - 317,317
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.71 4.47 24.47 14.55 8.62 4.00 20.85 -39.94%
EPS 2.62 0.44 -5.05 0.86 0.49 0.22 1.59 39.55%
DPS 15.89 0.00 0.44 0.00 0.00 0.00 0.41 1047.78%
NAPS 0.7204 0.7617 0.5185 0.4373 0.4333 0.4346 0.4142 44.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.71 0.96 0.96 0.92 0.96 0.53 0.76 -
P/RPS 3.27 9.62 1.72 2.77 4.83 5.76 1.51 67.46%
P/EPS 12.12 96.97 -8.35 46.94 84.21 103.92 19.81 -27.95%
EY 8.25 1.03 -11.97 2.13 1.19 0.96 5.05 38.75%
DY 50.00 0.00 1.04 0.00 0.00 0.00 1.32 1030.38%
P/NAPS 0.44 0.56 0.81 0.92 0.96 0.53 0.76 -30.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 21/11/03 26/08/03 27/05/03 25/02/03 -
Price 0.60 0.69 1.29 0.91 1.12 0.87 0.65 -
P/RPS 2.76 6.92 2.32 2.74 5.63 9.45 1.29 66.11%
P/EPS 10.24 69.70 -11.22 46.43 98.25 170.59 16.94 -28.52%
EY 9.77 1.43 -8.91 2.15 1.02 0.59 5.90 40.01%
DY 59.17 0.00 0.78 0.00 0.00 0.00 1.54 1041.17%
P/NAPS 0.37 0.41 1.09 0.91 1.12 0.87 0.65 -31.33%

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