[SYMLIFE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 0.28%
YoY- -607.94%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 71,757 214,995 167,408 120,122 76,061 29,056 150,324 -39.00%
PBT 10,723 -214,516 -105,983 -108,259 -110,439 3,932 35,846 -55.37%
Tax -3,607 -4,080 -8,419 -7,678 -5,821 -1,925 -9,020 -45.81%
NP 7,116 -218,596 -114,402 -115,937 -116,260 2,007 26,826 -58.81%
-
NP to SH 6,053 -218,596 -114,402 -115,937 -116,260 2,007 26,826 -63.03%
-
Tax Rate 33.64% - - - - 48.96% 25.16% -
Total Cost 64,641 433,591 281,810 236,059 192,321 27,049 123,498 -35.12%
-
Net Worth 328,136 325,881 431,283 415,315 415,328 544,757 550,666 -29.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 121,658 -
Div Payout % - - - - - - 453.51% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 328,136 325,881 431,283 415,315 415,328 544,757 550,666 -29.25%
NOSH 318,578 319,491 319,469 319,473 319,483 318,571 320,154 -0.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.92% -101.67% -68.34% -96.52% -152.85% 6.91% 17.85% -
ROE 1.84% -67.08% -26.53% -27.92% -27.99% 0.37% 4.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.52 67.29 52.40 37.60 23.81 9.12 46.95 -38.80%
EPS 1.90 -68.42 -35.81 -36.29 -36.39 0.63 8.40 -62.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 38.00 -
NAPS 1.03 1.02 1.35 1.30 1.30 1.71 1.72 -29.02%
Adjusted Per Share Value based on latest NOSH - 322,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.02 30.01 23.37 16.77 10.62 4.06 20.98 -38.98%
EPS 0.84 -30.51 -15.97 -16.18 -16.23 0.28 3.74 -63.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.98 -
NAPS 0.458 0.4549 0.602 0.5797 0.5797 0.7604 0.7686 -29.25%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.70 0.70 0.69 0.91 1.02 1.16 0.90 -
P/RPS 3.11 1.04 1.32 2.42 4.28 12.72 1.92 38.04%
P/EPS 36.84 -1.02 -1.93 -2.51 -2.80 184.13 10.74 127.95%
EY 2.71 -97.74 -51.90 -39.88 -35.68 0.54 9.31 -56.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 42.22 -
P/NAPS 0.68 0.69 0.51 0.70 0.78 0.68 0.52 19.64%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.65 0.71 0.71 0.76 0.98 0.94 1.08 -
P/RPS 2.89 1.06 1.35 2.02 4.12 10.31 2.30 16.49%
P/EPS 34.21 -1.04 -1.98 -2.09 -2.69 149.21 12.89 92.03%
EY 2.92 -96.37 -50.44 -47.75 -37.13 0.67 7.76 -47.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 35.19 -
P/NAPS 0.63 0.70 0.53 0.58 0.75 0.55 0.63 0.00%

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