[SYMPHNY] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 20.98%
YoY- 237.98%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 149,717 133,125 104,777 73,806 43,504 33,579 20,636 274.31%
PBT 25,452 28,615 28,569 23,448 18,587 15,845 10,152 84.44%
Tax -8,031 -8,460 -9,656 -6,120 -4,264 -3,494 -1,865 164.44%
NP 17,421 20,155 18,913 17,328 14,323 12,351 8,287 64.02%
-
NP to SH 17,421 20,155 18,913 17,328 14,323 12,351 8,287 64.02%
-
Tax Rate 31.55% 29.56% 33.80% 26.10% 22.94% 22.05% 18.37% -
Total Cost 132,296 112,970 85,864 56,478 29,181 21,228 12,349 385.27%
-
Net Worth 46,829 520,651 93,647 89,115 86,926 34,642 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 9,948 9,948 7,006 7,006 7,006 7,006 - -
Div Payout % 57.11% 49.36% 37.05% 40.44% 48.92% 56.73% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 46,829 520,651 93,647 89,115 86,926 34,642 0 -
NOSH 668,999 663,249 659,027 440,291 345,084 280,275 279,646 78.77%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.64% 15.14% 18.05% 23.48% 32.92% 36.78% 40.16% -
ROE 37.20% 3.87% 20.20% 19.44% 16.48% 35.65% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.38 20.07 15.90 16.76 12.61 11.98 7.38 109.36%
EPS 2.60 3.04 2.87 3.94 4.15 4.41 2.96 -8.27%
DPS 1.49 1.50 1.06 1.59 2.03 2.50 0.00 -
NAPS 0.07 0.785 0.1421 0.2024 0.2519 0.1236 0.00 -
Adjusted Per Share Value based on latest NOSH - 440,291
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.58 20.08 15.80 11.13 6.56 5.06 3.11 274.50%
EPS 2.63 3.04 2.85 2.61 2.16 1.86 1.25 64.12%
DPS 1.50 1.50 1.06 1.06 1.06 1.06 0.00 -
NAPS 0.0706 0.7852 0.1412 0.1344 0.1311 0.0522 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.56 0.81 0.75 1.26 2.03 2.04 1.62 -
P/RPS 2.50 4.04 4.72 7.52 16.10 17.03 21.95 -76.47%
P/EPS 21.51 26.66 26.13 32.02 48.91 46.29 54.67 -46.27%
EY 4.65 3.75 3.83 3.12 2.04 2.16 1.83 86.10%
DY 2.66 1.85 1.42 1.26 1.00 1.23 0.00 -
P/NAPS 8.00 1.03 5.28 6.23 8.06 16.50 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 25/02/05 23/11/04 19/08/04 28/05/04 25/02/04 - -
Price 0.50 0.75 0.86 0.67 1.49 2.20 0.00 -
P/RPS 2.23 3.74 5.41 4.00 11.82 18.36 0.00 -
P/EPS 19.20 24.68 29.97 17.02 35.90 49.92 0.00 -
EY 5.21 4.05 3.34 5.87 2.79 2.00 0.00 -
DY 2.97 2.00 1.24 2.38 1.36 1.14 0.00 -
P/NAPS 7.14 0.96 6.05 3.31 5.92 17.80 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