[SYMPHNY] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 144.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 43,504 33,579 20,636 13,276 6,025 0 -
PBT 18,587 15,845 10,152 6,130 2,735 0 -
Tax -4,264 -3,494 -1,865 -1,003 -635 0 -
NP 14,323 12,351 8,287 5,127 2,100 0 -
-
NP to SH 14,323 12,351 8,287 5,127 2,100 0 -
-
Tax Rate 22.94% 22.05% 18.37% 16.36% 23.22% - -
Total Cost 29,181 21,228 12,349 8,149 3,925 0 -
-
Net Worth 86,926 34,642 0 26,967 23,625 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 7,006 7,006 - - - - -
Div Payout % 48.92% 56.73% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 86,926 34,642 0 26,967 23,625 0 -
NOSH 345,084 280,275 279,646 275,181 262,499 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 32.92% 36.78% 40.16% 38.62% 34.85% 0.00% -
ROE 16.48% 35.65% 0.00% 19.01% 8.89% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.61 11.98 7.38 4.82 2.30 0.00 -
EPS 4.15 4.41 2.96 1.86 0.80 0.00 -
DPS 2.03 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.1236 0.00 0.098 0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 275,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.56 5.06 3.11 2.00 0.91 0.00 -
EPS 2.16 1.86 1.25 0.77 0.32 0.00 -
DPS 1.06 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.0522 0.00 0.0407 0.0356 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.03 2.04 1.62 1.23 0.88 0.00 -
P/RPS 16.10 17.03 21.95 25.50 38.34 0.00 -
P/EPS 48.91 46.29 54.67 66.02 110.00 0.00 -
EY 2.04 2.16 1.83 1.51 0.91 0.00 -
DY 1.00 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 8.06 16.50 0.00 12.55 9.78 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 28/05/04 25/02/04 - - - - -
Price 1.49 2.20 0.00 0.00 0.00 0.00 -
P/RPS 11.82 18.36 0.00 0.00 0.00 0.00 -
P/EPS 35.90 49.92 0.00 0.00 0.00 0.00 -
EY 2.79 2.00 0.00 0.00 0.00 0.00 -
DY 1.36 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 17.80 0.00 0.00 0.00 0.00 -

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