[SYMPHNY] QoQ TTM Result on 31-Dec-2013

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -8.96%
YoY- 0.57%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 73,332 83,667 114,027 129,243 110,207 110,825 107,860 -22.66%
PBT -38,116 -31,181 -36,338 -34,168 -35,562 -41,190 -38,729 -1.05%
Tax -5,681 -5,783 -3,260 -4,168 1,049 1,327 1,929 -
NP -43,797 -36,964 -39,598 -38,336 -34,513 -39,863 -36,800 12.29%
-
NP to SH -42,915 -36,680 -39,966 -38,666 -35,487 -41,514 -37,839 8.74%
-
Tax Rate - - - - - - - -
Total Cost 117,129 120,631 153,625 167,579 144,720 150,688 144,660 -13.11%
-
Net Worth 104,633 106,399 106,399 105,563 144,919 135,927 131,774 -14.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 104,633 106,399 106,399 105,563 144,919 135,927 131,774 -14.23%
NOSH 653,958 664,999 665,000 659,773 658,723 647,272 627,500 2.78%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -59.72% -44.18% -34.73% -29.66% -31.32% -35.97% -34.12% -
ROE -41.01% -34.47% -37.56% -36.63% -24.49% -30.54% -28.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.21 12.58 17.15 19.59 16.73 17.12 17.19 -24.78%
EPS -6.56 -5.52 -6.01 -5.86 -5.39 -6.41 -6.03 5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.22 0.21 0.21 -16.56%
Adjusted Per Share Value based on latest NOSH - 659,773
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.06 12.62 17.20 19.49 16.62 16.71 16.27 -22.67%
EPS -6.47 -5.53 -6.03 -5.83 -5.35 -6.26 -5.71 8.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1578 0.1605 0.1605 0.1592 0.2186 0.205 0.1987 -14.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.215 0.235 0.19 0.11 0.115 0.115 0.105 -
P/RPS 1.92 1.87 1.11 0.56 0.69 0.67 0.61 114.62%
P/EPS -3.28 -4.26 -3.16 -1.88 -2.13 -1.79 -1.74 52.53%
EY -30.52 -23.47 -31.63 -53.28 -46.85 -55.77 -57.43 -34.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.47 1.19 0.69 0.52 0.55 0.50 92.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 18/08/14 19/05/14 26/02/14 26/11/13 20/08/13 31/05/13 -
Price 0.175 0.225 0.255 0.12 0.115 0.11 0.13 -
P/RPS 1.56 1.79 1.49 0.61 0.69 0.64 0.76 61.44%
P/EPS -2.67 -4.08 -4.24 -2.05 -2.13 -1.72 -2.16 15.16%
EY -37.50 -24.51 -23.57 -48.84 -46.85 -58.31 -46.39 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.41 1.59 0.75 0.52 0.52 0.62 45.61%

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