[SYMPHNY] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -627.04%
YoY- -186.48%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 179,380 175,753 174,573 170,289 171,103 167,252 170,522 3.44%
PBT -21,348 -20,830 -20,545 -813 5,625 7,302 9,690 -
Tax -495 -551 -550 -7,164 -6,876 -6,675 -6,540 -82.19%
NP -21,843 -21,381 -21,095 -7,977 -1,251 627 3,150 -
-
NP to SH -22,606 -22,099 -21,700 -7,743 -1,065 977 3,474 -
-
Tax Rate - - - - 122.24% 91.41% 67.49% -
Total Cost 201,223 197,134 195,668 178,266 172,354 166,625 167,372 13.10%
-
Net Worth 185,962 176,837 183,440 196,720 141,999 212,107 207,757 -7.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 3,055 3,055 3,055 3,055 -
Div Payout % - - - 0.00% 0.00% 312.72% 87.95% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 185,962 176,837 183,440 196,720 141,999 212,107 207,757 -7.14%
NOSH 641,250 631,562 632,552 634,583 443,750 623,846 611,052 3.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -12.18% -12.17% -12.08% -4.68% -0.73% 0.37% 1.85% -
ROE -12.16% -12.50% -11.83% -3.94% -0.75% 0.46% 1.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.97 27.83 27.60 26.83 38.56 26.81 27.91 0.14%
EPS -3.53 -3.50 -3.43 -1.22 -0.24 0.16 0.57 -
DPS 0.00 0.00 0.00 0.48 0.69 0.49 0.50 -
NAPS 0.29 0.28 0.29 0.31 0.32 0.34 0.34 -10.08%
Adjusted Per Share Value based on latest NOSH - 634,583
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.05 26.51 26.33 25.68 25.81 25.22 25.72 3.42%
EPS -3.41 -3.33 -3.27 -1.17 -0.16 0.15 0.52 -
DPS 0.00 0.00 0.00 0.46 0.46 0.46 0.46 -
NAPS 0.2805 0.2667 0.2767 0.2967 0.2142 0.3199 0.3133 -7.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.17 0.17 0.21 0.22 0.22 0.25 0.24 -
P/RPS 0.61 0.61 0.76 0.82 0.57 0.93 0.86 -20.51%
P/EPS -4.82 -4.86 -6.12 -18.03 -91.67 159.63 42.21 -
EY -20.74 -20.58 -16.34 -5.55 -1.09 0.63 2.37 -
DY 0.00 0.00 0.00 2.19 3.13 1.96 2.08 -
P/NAPS 0.59 0.61 0.72 0.71 0.69 0.74 0.71 -11.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 31/05/11 28/02/11 18/11/10 16/08/10 19/05/10 25/02/10 -
Price 0.13 0.17 0.19 0.22 0.22 0.23 0.25 -
P/RPS 0.46 0.61 0.69 0.82 0.57 0.86 0.90 -36.15%
P/EPS -3.69 -4.86 -5.54 -18.03 -91.67 146.86 43.97 -
EY -27.12 -20.58 -18.06 -5.55 -1.09 0.68 2.27 -
DY 0.00 0.00 0.00 2.19 3.13 2.13 2.00 -
P/NAPS 0.45 0.61 0.66 0.71 0.69 0.68 0.74 -28.28%

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