[SYMLIFE] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 33.37%
YoY- 277.65%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 37,557 32,019 71,052 42,485 33,101 28,656 45,120 -11.52%
PBT 17,102 4,110 -39,810 2,946 3,692 2,814 -3,061 -
Tax -1,493 -932 -2,510 -344 -1,741 -1,226 -490 110.31%
NP 15,609 3,178 -42,320 2,602 1,951 1,588 -3,551 -
-
NP to SH 15,609 3,178 -42,320 2,602 1,951 1,588 -3,551 -
-
Tax Rate 8.73% 22.68% - 11.68% 47.16% 43.57% - -
Total Cost 21,948 28,841 113,372 39,883 31,150 27,068 48,671 -41.22%
-
Net Worth 516,026 545,717 378,053 317,317 309,682 311,372 311,376 40.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 113,782 - 3,203 - - - 3,113 1003.77%
Div Payout % 728.95% - 0.00% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 516,026 545,717 378,053 317,317 309,682 311,372 311,376 40.08%
NOSH 320,513 321,010 320,384 317,317 309,682 311,372 311,376 1.94%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 41.56% 9.93% -59.56% 6.12% 5.89% 5.54% -7.87% -
ROE 3.02% 0.58% -11.19% 0.82% 0.63% 0.51% -1.14% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.72 9.97 22.18 13.39 10.69 9.20 14.49 -13.20%
EPS 4.87 0.99 -13.21 0.82 0.63 0.51 -1.14 -
DPS 35.50 0.00 1.00 0.00 0.00 0.00 1.00 982.50%
NAPS 1.61 1.70 1.18 1.00 1.00 1.00 1.00 37.40%
Adjusted Per Share Value based on latest NOSH - 317,317
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.24 4.47 9.92 5.93 4.62 4.00 6.30 -11.56%
EPS 2.18 0.44 -5.91 0.36 0.27 0.22 -0.50 -
DPS 15.88 0.00 0.45 0.00 0.00 0.00 0.43 1011.41%
NAPS 0.7203 0.7617 0.5277 0.4429 0.4322 0.4346 0.4346 40.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.71 0.96 0.96 0.92 0.96 0.53 0.76 -
P/RPS 6.06 9.62 4.33 6.87 8.98 5.76 5.24 10.18%
P/EPS 14.58 96.97 -7.27 112.20 152.38 103.92 -66.64 -
EY 6.86 1.03 -13.76 0.89 0.66 0.96 -1.50 -
DY 50.00 0.00 1.04 0.00 0.00 0.00 1.32 1030.38%
P/NAPS 0.44 0.56 0.81 0.92 0.96 0.53 0.76 -30.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 21/11/03 26/08/03 27/05/03 25/02/03 -
Price 0.60 0.69 1.29 0.91 1.12 0.87 0.65 -
P/RPS 5.12 6.92 5.82 6.80 10.48 9.45 4.49 9.15%
P/EPS 12.32 69.70 -9.77 110.98 177.78 170.59 -57.00 -
EY 8.12 1.43 -10.24 0.90 0.56 0.59 -1.75 -
DY 59.17 0.00 0.78 0.00 0.00 0.00 1.54 1041.17%
P/NAPS 0.37 0.41 1.09 0.91 1.12 0.87 0.65 -31.33%

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