[SYMPHNY] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.78%
YoY- 30.02%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 146,254 127,943 118,095 147,420 158,405 187,796 197,672 -18.24%
PBT 8,162 5,405 4,658 11,729 12,570 17,898 18,916 -42.98%
Tax -5,919 -4,515 -1,870 6,908 7,393 2,449 -16 5109.41%
NP 2,243 890 2,788 18,637 19,963 20,347 18,900 -75.94%
-
NP to SH 688 -103 2,116 17,008 18,645 19,432 18,060 -88.74%
-
Tax Rate 72.52% 83.53% 40.15% -58.90% -58.81% -13.68% 0.08% -
Total Cost 144,011 127,053 115,307 128,783 138,442 167,449 178,772 -13.45%
-
Net Worth 219,768 252,514 243,512 188,159 182,913 185,073 185,212 12.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,609 9,609 9,187 9,187 9,187 9,187 - -
Div Payout % 1,396.74% 0.00% 434.19% 54.02% 49.28% 47.28% - -
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 219,768 252,514 243,512 188,159 182,913 185,073 185,212 12.11%
NOSH 665,964 701,428 658,142 671,999 653,260 660,975 661,474 0.45%
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 1.53% 0.70% 2.36% 12.64% 12.60% 10.83% 9.56% -
ROE 0.31% -0.04% 0.87% 9.04% 10.19% 10.50% 9.75% -
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 21.96 18.24 17.94 21.94 24.25 28.41 29.88 -18.60%
EPS 0.10 -0.01 0.32 2.53 2.85 2.94 2.73 -89.03%
DPS 1.44 1.37 1.40 1.37 1.39 1.39 0.00 -
NAPS 0.33 0.36 0.37 0.28 0.28 0.28 0.28 11.60%
Adjusted Per Share Value based on latest NOSH - 671,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.06 19.30 17.81 22.23 23.89 28.32 29.81 -18.23%
EPS 0.10 -0.02 0.32 2.57 2.81 2.93 2.72 -89.01%
DPS 1.45 1.45 1.39 1.39 1.39 1.39 0.00 -
NAPS 0.3315 0.3808 0.3673 0.2838 0.2759 0.2791 0.2793 12.13%
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 0.38 0.43 0.29 0.31 0.32 0.31 0.29 -
P/RPS 1.73 2.36 1.62 1.41 1.32 1.09 0.97 47.22%
P/EPS 367.83 -2,928.29 90.20 12.25 11.21 10.54 10.62 969.46%
EY 0.27 -0.03 1.11 8.16 8.92 9.48 9.41 -90.68%
DY 3.80 3.19 4.81 4.41 4.34 4.48 0.00 -
P/NAPS 1.15 1.19 0.78 1.11 1.14 1.11 1.04 6.95%
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 23/08/07 21/05/07 27/02/07 22/11/06 24/08/06 24/05/06 24/02/06 -
Price 0.34 0.36 0.47 0.32 0.31 0.34 0.30 -
P/RPS 1.55 1.97 2.62 1.46 1.28 1.20 1.00 34.04%
P/EPS 329.11 -2,451.60 146.18 12.64 10.86 11.57 10.99 870.35%
EY 0.30 -0.04 0.68 7.91 9.21 8.65 9.10 -89.78%
DY 4.24 3.81 2.97 4.27 4.48 4.09 0.00 -
P/NAPS 1.03 1.00 1.27 1.14 1.11 1.21 1.07 -2.51%

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