[SYMLIFE] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 105.81%
YoY- 105.12%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 117,120 71,531 99,717 71,757 47,587 47,286 44,061 92.00%
PBT 23,131 17,161 31,934 10,723 -108,533 2,276 2,180 383.55%
Tax -8,417 -1,417 -5,883 -3,607 4,339 -741 -1,857 174.13%
NP 14,714 15,744 26,051 7,116 -104,194 1,535 323 1178.48%
-
NP to SH 14,349 15,179 26,340 6,053 -104,194 1,535 323 1157.23%
-
Tax Rate 36.39% 8.26% 18.42% 33.64% - 32.56% 85.18% -
Total Cost 102,406 55,787 73,666 64,641 151,781 45,751 43,738 76.41%
-
Net Worth 377,441 372,315 356,720 328,136 325,905 431,718 419,899 -6.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,798 - - - - - - -
Div Payout % 54.35% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 377,441 372,315 356,720 328,136 325,905 431,718 419,899 -6.86%
NOSH 311,934 318,218 318,500 318,578 319,515 319,791 322,999 -2.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.56% 22.01% 26.12% 9.92% -218.95% 3.25% 0.73% -
ROE 3.80% 4.08% 7.38% 1.84% -31.97% 0.36% 0.08% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 37.55 22.48 31.31 22.52 14.89 14.79 13.64 96.54%
EPS 4.60 4.77 8.27 1.90 -32.61 0.48 0.10 1186.82%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 1.12 1.03 1.02 1.35 1.30 -4.67%
Adjusted Per Share Value based on latest NOSH - 318,578
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.35 9.98 13.92 10.02 6.64 6.60 6.15 92.02%
EPS 2.00 2.12 3.68 0.84 -14.54 0.21 0.05 1072.23%
DPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5268 0.5197 0.4979 0.458 0.4549 0.6026 0.5861 -6.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.93 0.81 0.65 0.70 0.70 0.69 0.91 -
P/RPS 2.48 3.60 2.08 3.11 4.70 4.67 6.67 -48.32%
P/EPS 20.22 16.98 7.86 36.84 -2.15 143.75 910.00 -92.11%
EY 4.95 5.89 12.72 2.71 -46.59 0.70 0.11 1168.08%
DY 2.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.58 0.68 0.69 0.51 0.70 6.56%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 -
Price 0.92 0.88 0.69 0.65 0.71 0.71 0.76 -
P/RPS 2.45 3.91 2.20 2.89 4.77 4.80 5.57 -42.19%
P/EPS 20.00 18.45 8.34 34.21 -2.18 147.92 760.00 -91.17%
EY 5.00 5.42 11.99 2.92 -45.93 0.68 0.13 1041.95%
DY 2.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.62 0.63 0.70 0.53 0.58 19.76%

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