[SYMPHNY] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -21.34%
YoY- 50.16%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 55,771 32,542 41,291 38,331 37,553 15,950 12,943 165.03%
PBT 5,596 2,314 5,739 9,143 8,256 5,477 5,693 -1.14%
Tax -2,172 -976 -433 -4,398 -2,224 -1,405 -1,629 21.16%
NP 3,424 1,338 5,306 4,745 6,032 4,072 4,064 -10.80%
-
NP to SH 3,792 1,338 5,306 4,745 6,032 4,072 4,064 -4.51%
-
Tax Rate 38.81% 42.18% 7.54% 48.10% 26.94% 25.65% 28.61% -
Total Cost 52,347 31,204 35,985 33,586 31,521 11,878 8,879 226.70%
-
Net Worth 50,541 46,829 520,651 93,647 89,115 86,926 34,642 28.66%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 9,948 - - - 7,006 -
Div Payout % - - 187.50% - - - 172.41% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,541 46,829 520,651 93,647 89,115 86,926 34,642 28.66%
NOSH 663,275 668,999 663,249 659,027 440,291 345,084 280,275 77.67%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.14% 4.11% 12.85% 12.38% 16.06% 25.53% 31.40% -
ROE 7.50% 2.86% 1.02% 5.07% 6.77% 4.68% 11.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.41 4.86 6.23 5.82 8.53 4.62 4.62 49.14%
EPS 0.57 0.20 0.80 0.72 1.37 1.18 1.45 -46.36%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.50 -
NAPS 0.0762 0.07 0.785 0.1421 0.2024 0.2519 0.1236 -27.58%
Adjusted Per Share Value based on latest NOSH - 659,027
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.41 4.91 6.23 5.78 5.66 2.41 1.95 165.19%
EPS 0.57 0.20 0.80 0.72 0.91 0.61 0.61 -4.42%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.06 -
NAPS 0.0762 0.0706 0.7852 0.1412 0.1344 0.1311 0.0522 28.71%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.55 0.56 0.81 0.75 1.26 2.03 2.04 -
P/RPS 6.54 11.51 13.01 12.89 14.77 43.92 44.18 -72.04%
P/EPS 96.20 280.00 101.25 104.17 91.97 172.03 140.69 -22.40%
EY 1.04 0.36 0.99 0.96 1.09 0.58 0.71 29.00%
DY 0.00 0.00 1.85 0.00 0.00 0.00 1.23 -
P/NAPS 7.22 8.00 1.03 5.28 6.23 8.06 16.50 -42.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 24/05/05 25/02/05 23/11/04 19/08/04 28/05/04 25/02/04 -
Price 0.47 0.50 0.75 0.86 0.67 1.49 2.20 -
P/RPS 5.59 10.28 12.05 14.79 7.86 32.24 47.64 -76.06%
P/EPS 82.21 250.00 93.75 119.44 48.91 126.27 151.72 -33.56%
EY 1.22 0.40 1.07 0.84 2.04 0.79 0.66 50.67%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.14 -
P/NAPS 6.17 7.14 0.96 6.05 3.31 5.92 17.80 -50.68%

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