[SYMLIFE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 17.53%
YoY- 174.15%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 120,122 76,061 29,056 150,324 111,756 69,576 32,019 141.24%
PBT -108,259 -110,439 3,932 35,846 29,756 21,212 4,110 -
Tax -7,678 -5,821 -1,925 -9,020 -6,931 -2,425 -932 307.37%
NP -115,937 -116,260 2,007 26,826 22,825 18,787 3,178 -
-
NP to SH -115,937 -116,260 2,007 26,826 22,825 18,787 3,178 -
-
Tax Rate - - 48.96% 25.16% 23.29% 11.43% 22.68% -
Total Cost 236,059 192,321 27,049 123,498 88,931 50,789 28,841 305.61%
-
Net Worth 415,315 415,328 544,757 550,666 518,604 516,161 545,717 -16.62%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 121,658 113,644 113,812 - -
Div Payout % - - - 453.51% 497.90% 605.80% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 415,315 415,328 544,757 550,666 518,604 516,161 545,717 -16.62%
NOSH 319,473 319,483 318,571 320,154 320,126 320,597 321,010 -0.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -96.52% -152.85% 6.91% 17.85% 20.42% 27.00% 9.93% -
ROE -27.92% -27.99% 0.37% 4.87% 4.40% 3.64% 0.58% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.60 23.81 9.12 46.95 34.91 21.70 9.97 142.09%
EPS -36.29 -36.39 0.63 8.40 7.13 5.86 0.99 -
DPS 0.00 0.00 0.00 38.00 35.50 35.50 0.00 -
NAPS 1.30 1.30 1.71 1.72 1.62 1.61 1.70 -16.36%
Adjusted Per Share Value based on latest NOSH - 320,317
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.77 10.62 4.06 20.98 15.60 9.71 4.47 141.25%
EPS -16.18 -16.23 0.28 3.74 3.19 2.62 0.44 -
DPS 0.00 0.00 0.00 16.98 15.86 15.89 0.00 -
NAPS 0.5797 0.5797 0.7604 0.7686 0.7239 0.7204 0.7617 -16.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.91 1.02 1.16 0.90 0.79 0.71 0.96 -
P/RPS 2.42 4.28 12.72 1.92 2.26 3.27 9.62 -60.11%
P/EPS -2.51 -2.80 184.13 10.74 11.08 12.12 96.97 -
EY -39.88 -35.68 0.54 9.31 9.03 8.25 1.03 -
DY 0.00 0.00 0.00 42.22 44.94 50.00 0.00 -
P/NAPS 0.70 0.78 0.68 0.52 0.49 0.44 0.56 16.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 -
Price 0.76 0.98 0.94 1.08 0.90 0.60 0.69 -
P/RPS 2.02 4.12 10.31 2.30 2.58 2.76 6.92 -55.96%
P/EPS -2.09 -2.69 149.21 12.89 12.62 10.24 69.70 -
EY -47.75 -37.13 0.67 7.76 7.92 9.77 1.43 -
DY 0.00 0.00 0.00 35.19 39.44 59.17 0.00 -
P/NAPS 0.58 0.75 0.55 0.63 0.56 0.37 0.41 25.99%

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