[SYMLIFE] QoQ Cumulative Quarter Result on 31-Mar-2005

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005
Profit Trend
QoQ- -92.52%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 167,408 120,122 76,061 29,056 150,324 111,756 69,576 79.27%
PBT -105,983 -108,259 -110,439 3,932 35,846 29,756 21,212 -
Tax -8,419 -7,678 -5,821 -1,925 -9,020 -6,931 -2,425 128.76%
NP -114,402 -115,937 -116,260 2,007 26,826 22,825 18,787 -
-
NP to SH -114,402 -115,937 -116,260 2,007 26,826 22,825 18,787 -
-
Tax Rate - - - 48.96% 25.16% 23.29% 11.43% -
Total Cost 281,810 236,059 192,321 27,049 123,498 88,931 50,789 212.44%
-
Net Worth 431,283 415,315 415,328 544,757 550,666 518,604 516,161 -11.25%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 121,658 113,644 113,812 -
Div Payout % - - - - 453.51% 497.90% 605.80% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 431,283 415,315 415,328 544,757 550,666 518,604 516,161 -11.25%
NOSH 319,469 319,473 319,483 318,571 320,154 320,126 320,597 -0.23%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -68.34% -96.52% -152.85% 6.91% 17.85% 20.42% 27.00% -
ROE -26.53% -27.92% -27.99% 0.37% 4.87% 4.40% 3.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.40 37.60 23.81 9.12 46.95 34.91 21.70 79.70%
EPS -35.81 -36.29 -36.39 0.63 8.40 7.13 5.86 -
DPS 0.00 0.00 0.00 0.00 38.00 35.50 35.50 -
NAPS 1.35 1.30 1.30 1.71 1.72 1.62 1.61 -11.05%
Adjusted Per Share Value based on latest NOSH - 318,571
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.37 16.77 10.62 4.06 20.98 15.60 9.71 79.30%
EPS -15.97 -16.18 -16.23 0.28 3.74 3.19 2.62 -
DPS 0.00 0.00 0.00 0.00 16.98 15.86 15.89 -
NAPS 0.602 0.5797 0.5797 0.7604 0.7686 0.7239 0.7204 -11.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.69 0.91 1.02 1.16 0.90 0.79 0.71 -
P/RPS 1.32 2.42 4.28 12.72 1.92 2.26 3.27 -45.28%
P/EPS -1.93 -2.51 -2.80 184.13 10.74 11.08 12.12 -
EY -51.90 -39.88 -35.68 0.54 9.31 9.03 8.25 -
DY 0.00 0.00 0.00 0.00 42.22 44.94 50.00 -
P/NAPS 0.51 0.70 0.78 0.68 0.52 0.49 0.44 10.31%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 -
Price 0.71 0.76 0.98 0.94 1.08 0.90 0.60 -
P/RPS 1.35 2.02 4.12 10.31 2.30 2.58 2.76 -37.83%
P/EPS -1.98 -2.09 -2.69 149.21 12.89 12.62 10.24 -
EY -50.44 -47.75 -37.13 0.67 7.76 7.92 9.77 -
DY 0.00 0.00 0.00 0.00 35.19 39.44 59.17 -
P/NAPS 0.53 0.58 0.75 0.55 0.63 0.56 0.37 26.98%

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