[SYMPHNY] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 288.85%
YoY- 93.84%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 31,355 26,380 22,666 67,019 42,340 55,771 32,542 -2.44%
PBT 1,610 268 1,296 8,555 2,451 5,596 2,314 -21.46%
Tax -272 2,772 1,489 2,919 213 -2,172 -976 -57.30%
NP 1,338 3,040 2,785 11,474 2,664 3,424 1,338 0.00%
-
NP to SH 1,008 3,005 2,710 10,285 2,645 3,792 1,338 -17.19%
-
Tax Rate 16.89% -1,034.33% -114.89% -34.12% -8.69% 38.81% 42.18% -
Total Cost 30,017 23,340 19,881 55,545 39,676 52,347 31,204 -2.55%
-
Net Worth 188,159 182,913 185,073 185,212 52,730 50,541 46,829 152.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 9,187 - - - - -
Div Payout % - - 339.02% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 188,159 182,913 185,073 185,212 52,730 50,541 46,829 152.52%
NOSH 671,999 653,260 660,975 661,474 653,414 663,275 668,999 0.29%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.27% 11.52% 12.29% 17.12% 6.29% 6.14% 4.11% -
ROE 0.54% 1.64% 1.46% 5.55% 5.02% 7.50% 2.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.67 4.04 3.43 10.13 6.48 8.41 4.86 -2.62%
EPS 0.15 0.45 0.41 1.56 0.40 0.57 0.20 -17.43%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.28 0.28 0.0807 0.0762 0.07 151.77%
Adjusted Per Share Value based on latest NOSH - 661,474
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.73 3.98 3.42 10.11 6.39 8.41 4.91 -2.45%
EPS 0.15 0.45 0.41 1.55 0.40 0.57 0.20 -17.43%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 0.00 -
NAPS 0.2838 0.2759 0.2791 0.2793 0.0795 0.0762 0.0706 152.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.32 0.31 0.29 0.44 0.55 0.56 -
P/RPS 6.64 7.92 9.04 2.86 6.79 6.54 11.51 -30.67%
P/EPS 206.67 69.57 75.61 18.65 108.70 96.20 280.00 -18.31%
EY 0.48 1.44 1.32 5.36 0.92 1.04 0.36 21.12%
DY 0.00 0.00 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.11 1.04 5.45 7.22 8.00 -73.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 24/08/06 24/05/06 24/02/06 23/11/05 24/08/05 24/05/05 -
Price 0.32 0.31 0.34 0.30 0.34 0.47 0.50 -
P/RPS 6.86 7.68 9.91 2.96 5.25 5.59 10.28 -23.61%
P/EPS 213.33 67.39 82.93 19.29 83.99 82.21 250.00 -10.02%
EY 0.47 1.48 1.21 5.18 1.19 1.22 0.40 11.33%
DY 0.00 0.00 4.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.21 1.07 4.21 6.17 7.14 -70.53%

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