[SYMPHNY] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -87.56%
YoY- -88.28%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 158,441 146,254 127,943 118,095 147,420 158,405 187,796 -10.70%
PBT 11,382 8,162 5,405 4,658 11,729 12,570 17,898 -26.02%
Tax -5,480 -5,919 -4,515 -1,870 6,908 7,393 2,449 -
NP 5,902 2,243 890 2,788 18,637 19,963 20,347 -56.14%
-
NP to SH 4,000 688 -103 2,116 17,008 18,645 19,432 -65.10%
-
Tax Rate 48.15% 72.52% 83.53% 40.15% -58.90% -58.81% -13.68% -
Total Cost 152,539 144,011 127,053 115,307 128,783 138,442 167,449 -6.02%
-
Net Worth 222,545 219,768 252,514 243,512 188,159 182,913 185,073 13.06%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,609 9,609 9,609 9,187 9,187 9,187 9,187 3.03%
Div Payout % 240.24% 1,396.74% 0.00% 434.19% 54.02% 49.28% 47.28% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 222,545 219,768 252,514 243,512 188,159 182,913 185,073 13.06%
NOSH 654,545 665,964 701,428 658,142 671,999 653,260 660,975 -0.64%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.73% 1.53% 0.70% 2.36% 12.64% 12.60% 10.83% -
ROE 1.80% 0.31% -0.04% 0.87% 9.04% 10.19% 10.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.21 21.96 18.24 17.94 21.94 24.25 28.41 -10.10%
EPS 0.61 0.10 -0.01 0.32 2.53 2.85 2.94 -64.91%
DPS 1.47 1.44 1.37 1.40 1.37 1.39 1.39 3.79%
NAPS 0.34 0.33 0.36 0.37 0.28 0.28 0.28 13.80%
Adjusted Per Share Value based on latest NOSH - 658,142
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.90 22.06 19.30 17.81 22.23 23.89 28.32 -10.68%
EPS 0.60 0.10 -0.02 0.32 2.57 2.81 2.93 -65.22%
DPS 1.45 1.45 1.45 1.39 1.39 1.39 1.39 2.85%
NAPS 0.3356 0.3315 0.3808 0.3673 0.2838 0.2759 0.2791 13.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.34 0.38 0.43 0.29 0.31 0.32 0.31 -
P/RPS 1.40 1.73 2.36 1.62 1.41 1.32 1.09 18.14%
P/EPS 55.64 367.83 -2,928.29 90.20 12.25 11.21 10.54 202.87%
EY 1.80 0.27 -0.03 1.11 8.16 8.92 9.48 -66.93%
DY 4.32 3.80 3.19 4.81 4.41 4.34 4.48 -2.39%
P/NAPS 1.00 1.15 1.19 0.78 1.11 1.14 1.11 -6.71%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 21/05/07 27/02/07 22/11/06 24/08/06 24/05/06 -
Price 0.33 0.34 0.36 0.47 0.32 0.31 0.34 -
P/RPS 1.36 1.55 1.97 2.62 1.46 1.28 1.20 8.69%
P/EPS 54.00 329.11 -2,451.60 146.18 12.64 10.86 11.57 179.01%
EY 1.85 0.30 -0.04 0.68 7.91 9.21 8.65 -64.20%
DY 4.45 4.24 3.81 2.97 4.27 4.48 4.09 5.77%
P/NAPS 0.97 1.03 1.00 1.27 1.14 1.11 1.21 -13.69%

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