[SYMPHNY] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 104,777 73,806 43,504 33,579 20,636 13,276 6,025 567.74%
PBT 28,569 23,448 18,587 15,845 10,152 6,130 2,735 375.81%
Tax -9,656 -6,120 -4,264 -3,494 -1,865 -1,003 -635 510.74%
NP 18,913 17,328 14,323 12,351 8,287 5,127 2,100 331.14%
-
NP to SH 18,913 17,328 14,323 12,351 8,287 5,127 2,100 331.14%
-
Tax Rate 33.80% 26.10% 22.94% 22.05% 18.37% 16.36% 23.22% -
Total Cost 85,864 56,478 29,181 21,228 12,349 8,149 3,925 677.81%
-
Net Worth 93,647 89,115 86,926 34,642 0 26,967 23,625 149.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,006 7,006 7,006 7,006 - - - -
Div Payout % 37.05% 40.44% 48.92% 56.73% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 93,647 89,115 86,926 34,642 0 26,967 23,625 149.83%
NOSH 659,027 440,291 345,084 280,275 279,646 275,181 262,499 84.41%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 18.05% 23.48% 32.92% 36.78% 40.16% 38.62% 34.85% -
ROE 20.20% 19.44% 16.48% 35.65% 0.00% 19.01% 8.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.90 16.76 12.61 11.98 7.38 4.82 2.30 261.61%
EPS 2.87 3.94 4.15 4.41 2.96 1.86 0.80 133.80%
DPS 1.06 1.59 2.03 2.50 0.00 0.00 0.00 -
NAPS 0.1421 0.2024 0.2519 0.1236 0.00 0.098 0.09 35.47%
Adjusted Per Share Value based on latest NOSH - 280,275
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.80 11.13 6.56 5.06 3.11 2.00 0.91 567.04%
EPS 2.85 2.61 2.16 1.86 1.25 0.77 0.32 327.95%
DPS 1.06 1.06 1.06 1.06 0.00 0.00 0.00 -
NAPS 0.1412 0.1344 0.1311 0.0522 0.00 0.0407 0.0356 149.93%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.75 1.26 2.03 2.04 1.62 1.23 0.88 -
P/RPS 4.72 7.52 16.10 17.03 21.95 25.50 38.34 -75.15%
P/EPS 26.13 32.02 48.91 46.29 54.67 66.02 110.00 -61.54%
EY 3.83 3.12 2.04 2.16 1.83 1.51 0.91 159.99%
DY 1.42 1.26 1.00 1.23 0.00 0.00 0.00 -
P/NAPS 5.28 6.23 8.06 16.50 0.00 12.55 9.78 -33.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 19/08/04 28/05/04 25/02/04 - - - -
Price 0.86 0.67 1.49 2.20 0.00 0.00 0.00 -
P/RPS 5.41 4.00 11.82 18.36 0.00 0.00 0.00 -
P/EPS 29.97 17.02 35.90 49.92 0.00 0.00 0.00 -
EY 3.34 5.87 2.79 2.00 0.00 0.00 0.00 -
DY 1.24 2.38 1.36 1.14 0.00 0.00 0.00 -
P/NAPS 6.05 3.31 5.92 17.80 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