[SYMLIFE] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 335.16%
YoY- 8054.8%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 84,233 117,120 71,531 99,717 71,757 47,587 47,286 47.10%
PBT 11,542 23,131 17,161 31,934 10,723 -108,533 2,276 196.04%
Tax -3,056 -8,417 -1,417 -5,883 -3,607 4,339 -741 157.84%
NP 8,486 14,714 15,744 26,051 7,116 -104,194 1,535 213.63%
-
NP to SH 8,068 14,349 15,179 26,340 6,053 -104,194 1,535 203.22%
-
Tax Rate 26.48% 36.39% 8.26% 18.42% 33.64% - 32.56% -
Total Cost 75,747 102,406 55,787 73,666 64,641 151,781 45,751 40.08%
-
Net Worth 384,781 377,441 372,315 356,720 328,136 325,905 431,718 -7.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 7,798 - - - - - -
Div Payout % - 54.35% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 384,781 377,441 372,315 356,720 328,136 325,905 431,718 -7.40%
NOSH 310,307 311,934 318,218 318,500 318,578 319,515 319,791 -1.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.07% 12.56% 22.01% 26.12% 9.92% -218.95% 3.25% -
ROE 2.10% 3.80% 4.08% 7.38% 1.84% -31.97% 0.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.14 37.55 22.48 31.31 22.52 14.89 14.79 50.05%
EPS 2.60 4.60 4.77 8.27 1.90 -32.61 0.48 209.38%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.17 1.12 1.03 1.02 1.35 -5.52%
Adjusted Per Share Value based on latest NOSH - 318,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.76 16.35 9.98 13.92 10.02 6.64 6.60 47.13%
EPS 1.13 2.00 2.12 3.68 0.84 -14.54 0.21 208.01%
DPS 0.00 1.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5371 0.5268 0.5197 0.4979 0.458 0.4549 0.6026 -7.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.19 0.93 0.81 0.65 0.70 0.70 0.69 -
P/RPS 4.38 2.48 3.60 2.08 3.11 4.70 4.67 -4.19%
P/EPS 45.77 20.22 16.98 7.86 36.84 -2.15 143.75 -53.46%
EY 2.18 4.95 5.89 12.72 2.71 -46.59 0.70 113.70%
DY 0.00 2.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.69 0.58 0.68 0.69 0.51 52.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 27/02/06 -
Price 0.99 0.92 0.88 0.69 0.65 0.71 0.71 -
P/RPS 3.65 2.45 3.91 2.20 2.89 4.77 4.80 -16.73%
P/EPS 38.08 20.00 18.45 8.34 34.21 -2.18 147.92 -59.63%
EY 2.63 5.00 5.42 11.99 2.92 -45.93 0.68 147.00%
DY 0.00 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.75 0.62 0.63 0.70 0.53 31.68%

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