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

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -74.13%
YoY- 55.19%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE'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 47,005 29,056 38,568 42,180 37,557 32,019 71,052 -24.09%
PBT -114,371 3,932 6,090 8,544 17,102 4,110 -39,810 102.22%
Tax -3,896 -1,925 -2,089 -4,506 -1,493 -932 -2,510 34.09%
NP -118,267 2,007 4,001 4,038 15,609 3,178 -42,320 98.52%
-
NP to SH -118,267 2,007 4,001 4,038 15,609 3,178 -42,320 98.52%
-
Tax Rate - 48.96% 34.30% 52.74% 8.73% 22.68% - -
Total Cost 165,272 27,049 34,567 38,142 21,948 28,841 113,372 28.59%
-
Net Worth 415,308 544,757 547,742 519,171 516,026 545,717 378,053 6.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,007 - 113,782 - 3,203 -
Div Payout % - - 200.15% - 728.95% - 0.00% -
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 415,308 544,757 547,742 519,171 516,026 545,717 378,053 6.47%
NOSH 319,467 318,571 320,317 320,476 320,513 321,010 320,384 -0.19%
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 -251.61% 6.91% 10.37% 9.57% 41.56% 9.93% -59.56% -
ROE -28.48% 0.37% 0.73% 0.78% 3.02% 0.58% -11.19% -
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 14.71 9.12 12.04 13.16 11.72 9.97 22.18 -23.96%
EPS -37.02 0.63 1.25 1.26 4.87 0.99 -13.21 98.89%
DPS 0.00 0.00 2.50 0.00 35.50 0.00 1.00 -
NAPS 1.30 1.71 1.71 1.62 1.61 1.70 1.18 6.67%
Adjusted Per Share Value based on latest NOSH - 320,476
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.56 4.06 5.38 5.89 5.24 4.47 9.92 -24.11%
EPS -16.51 0.28 0.56 0.56 2.18 0.44 -5.91 98.47%
DPS 0.00 0.00 1.12 0.00 15.88 0.00 0.45 -
NAPS 0.5797 0.7604 0.7645 0.7246 0.7203 0.7617 0.5277 6.47%
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 1.02 1.16 0.90 0.79 0.71 0.96 0.96 -
P/RPS 6.93 12.72 7.47 6.00 6.06 9.62 4.33 36.86%
P/EPS -2.76 184.13 72.05 62.70 14.58 96.97 -7.27 -47.60%
EY -36.29 0.54 1.39 1.59 6.86 1.03 -13.76 91.00%
DY 0.00 0.00 2.78 0.00 50.00 0.00 1.04 -
P/NAPS 0.78 0.68 0.53 0.49 0.44 0.56 0.81 -2.48%
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 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 -
Price 0.98 0.94 1.08 0.90 0.60 0.69 1.29 -
P/RPS 6.66 10.31 8.97 6.84 5.12 6.92 5.82 9.41%
P/EPS -2.65 149.21 86.46 71.43 12.32 69.70 -9.77 -58.13%
EY -37.78 0.67 1.16 1.40 8.12 1.43 -10.24 138.95%
DY 0.00 0.00 2.31 0.00 59.17 0.00 0.78 -
P/NAPS 0.75 0.55 0.63 0.56 0.37 0.41 1.09 -22.07%

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