[SYMLIFE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 109.18%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 177,601 87,332 293,787 200,002 168,098 84,233 325,326 -33.13%
PBT 30,725 14,297 58,060 42,167 23,637 11,542 83,104 -48.39%
Tax -9,940 -4,948 -9,605 -3,316 -4,678 -3,056 -19,479 -36.06%
NP 20,785 9,349 48,455 38,851 18,959 8,486 63,625 -52.47%
-
NP to SH 18,782 8,650 46,704 36,456 17,428 8,068 61,921 -54.75%
-
Tax Rate 32.35% 34.61% 16.54% 7.86% 19.79% 26.48% 23.44% -
Total Cost 156,816 77,983 245,332 161,151 149,139 75,747 261,701 -28.85%
-
Net Worth 415,739 411,763 414,064 408,135 386,944 384,781 383,441 5.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 9,133 - - - 7,922 -
Div Payout % - - 19.56% - - - 12.79% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 415,739 411,763 414,064 408,135 386,944 384,781 383,441 5.52%
NOSH 294,850 296,232 304,458 306,868 309,555 310,307 316,893 -4.68%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.70% 10.71% 16.49% 19.43% 11.28% 10.07% 19.56% -
ROE 4.52% 2.10% 11.28% 8.93% 4.50% 2.10% 16.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.23 29.48 96.49 65.18 54.30 27.14 102.66 -29.84%
EPS 6.37 2.92 15.34 11.88 5.63 2.60 19.54 -52.53%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.41 1.39 1.36 1.33 1.25 1.24 1.21 10.70%
Adjusted Per Share Value based on latest NOSH - 301,537
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.79 12.19 41.01 27.92 23.46 11.76 45.41 -33.13%
EPS 2.62 1.21 6.52 5.09 2.43 1.13 8.64 -54.76%
DPS 0.00 0.00 1.27 0.00 0.00 0.00 1.11 -
NAPS 0.5803 0.5747 0.5779 0.5697 0.5401 0.5371 0.5352 5.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.74 0.86 1.04 1.14 1.19 0.93 -
P/RPS 1.20 2.51 0.89 1.60 2.10 4.38 0.91 20.19%
P/EPS 11.30 25.34 5.61 8.75 20.25 45.77 4.76 77.67%
EY 8.85 3.95 17.84 11.42 4.94 2.18 21.01 -43.71%
DY 0.00 0.00 3.49 0.00 0.00 0.00 2.69 -
P/NAPS 0.51 0.53 0.63 0.78 0.91 0.96 0.77 -23.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 20/08/08 03/06/08 28/02/08 13/11/07 28/08/07 31/05/07 -
Price 0.72 0.76 0.81 0.89 1.07 0.99 0.92 -
P/RPS 1.20 2.58 0.84 1.37 1.97 3.65 0.90 21.07%
P/EPS 11.30 26.03 5.28 7.49 19.01 38.08 4.71 78.92%
EY 8.85 3.84 18.94 13.35 5.26 2.63 21.24 -44.12%
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.72 -
P/NAPS 0.51 0.55 0.60 0.67 0.86 0.80 0.76 -23.29%

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