[SYMLIFE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 30.16%
YoY- 128.33%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 200,002 168,098 84,233 325,326 243,005 171,474 71,757 97.68%
PBT 42,167 23,637 11,542 83,104 59,818 42,657 10,723 148.51%
Tax -3,316 -4,678 -3,056 -19,479 -10,907 -9,490 -3,607 -5.43%
NP 38,851 18,959 8,486 63,625 48,911 33,167 7,116 209.10%
-
NP to SH 36,456 17,428 8,068 61,921 47,572 32,393 6,053 229.94%
-
Tax Rate 7.86% 19.79% 26.48% 23.44% 18.23% 22.25% 33.64% -
Total Cost 161,151 149,139 75,747 261,701 194,094 138,307 64,641 83.55%
-
Net Worth 408,135 386,944 384,781 383,441 371,805 357,088 328,136 15.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 7,922 - - - -
Div Payout % - - - 12.79% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 408,135 386,944 384,781 383,441 371,805 357,088 328,136 15.60%
NOSH 306,868 309,555 310,307 316,893 317,782 318,828 318,578 -2.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 19.43% 11.28% 10.07% 19.56% 20.13% 19.34% 9.92% -
ROE 8.93% 4.50% 2.10% 16.15% 12.79% 9.07% 1.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 65.18 54.30 27.14 102.66 76.47 53.78 22.52 102.70%
EPS 11.88 5.63 2.60 19.54 14.97 10.16 1.90 238.26%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.24 1.21 1.17 1.12 1.03 18.52%
Adjusted Per Share Value based on latest NOSH - 311,934
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.92 23.46 11.76 45.41 33.92 23.93 10.02 97.64%
EPS 5.09 2.43 1.13 8.64 6.64 4.52 0.84 231.28%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.5697 0.5401 0.5371 0.5352 0.519 0.4984 0.458 15.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.04 1.14 1.19 0.93 0.81 0.65 0.70 -
P/RPS 1.60 2.10 4.38 0.91 1.06 1.21 3.11 -35.71%
P/EPS 8.75 20.25 45.77 4.76 5.41 6.40 36.84 -61.54%
EY 11.42 4.94 2.18 21.01 18.48 15.63 2.71 160.21%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 0.78 0.91 0.96 0.77 0.69 0.58 0.68 9.55%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 13/11/07 28/08/07 31/05/07 28/02/07 27/11/06 28/08/06 -
Price 0.89 1.07 0.99 0.92 0.88 0.69 0.65 -
P/RPS 1.37 1.97 3.65 0.90 1.15 1.28 2.89 -39.12%
P/EPS 7.49 19.01 38.08 4.71 5.88 6.79 34.21 -63.57%
EY 13.35 5.26 2.63 21.24 17.01 14.72 2.92 174.70%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.67 0.86 0.80 0.76 0.75 0.62 0.63 4.17%

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