[SYMLIFE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 46.86%
YoY- 141.58%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 168,098 84,233 325,326 243,005 171,474 71,757 214,995 -15.11%
PBT 23,637 11,542 83,104 59,818 42,657 10,723 -214,516 -
Tax -4,678 -3,056 -19,479 -10,907 -9,490 -3,607 -4,080 9.53%
NP 18,959 8,486 63,625 48,911 33,167 7,116 -218,596 -
-
NP to SH 17,428 8,068 61,921 47,572 32,393 6,053 -218,596 -
-
Tax Rate 19.79% 26.48% 23.44% 18.23% 22.25% 33.64% - -
Total Cost 149,139 75,747 261,701 194,094 138,307 64,641 433,591 -50.87%
-
Net Worth 386,944 384,781 383,441 371,805 357,088 328,136 325,881 12.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 7,922 - - - - -
Div Payout % - - 12.79% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 386,944 384,781 383,441 371,805 357,088 328,136 325,881 12.11%
NOSH 309,555 310,307 316,893 317,782 318,828 318,578 319,491 -2.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.28% 10.07% 19.56% 20.13% 19.34% 9.92% -101.67% -
ROE 4.50% 2.10% 16.15% 12.79% 9.07% 1.84% -67.08% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.30 27.14 102.66 76.47 53.78 22.52 67.29 -13.31%
EPS 5.63 2.60 19.54 14.97 10.16 1.90 -68.42 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.21 1.17 1.12 1.03 1.02 14.50%
Adjusted Per Share Value based on latest NOSH - 318,218
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.46 11.76 45.41 33.92 23.93 10.02 30.01 -15.12%
EPS 2.43 1.13 8.64 6.64 4.52 0.84 -30.51 -
DPS 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
NAPS 0.5401 0.5371 0.5352 0.519 0.4984 0.458 0.4549 12.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.14 1.19 0.93 0.81 0.65 0.70 0.70 -
P/RPS 2.10 4.38 0.91 1.06 1.21 3.11 1.04 59.68%
P/EPS 20.25 45.77 4.76 5.41 6.40 36.84 -1.02 -
EY 4.94 2.18 21.01 18.48 15.63 2.71 -97.74 -
DY 0.00 0.00 2.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.77 0.69 0.58 0.68 0.69 20.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 28/08/07 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 -
Price 1.07 0.99 0.92 0.88 0.69 0.65 0.71 -
P/RPS 1.97 3.65 0.90 1.15 1.28 2.89 1.06 51.10%
P/EPS 19.01 38.08 4.71 5.88 6.79 34.21 -1.04 -
EY 5.26 2.63 21.24 17.01 14.72 2.92 -96.37 -
DY 0.00 0.00 2.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.76 0.75 0.62 0.63 0.70 14.69%

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