[SYMPHNY] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -13.56%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 197,672 171,944 167,935 149,717 133,125 104,777 73,806 92.51%
PBT 18,916 16,100 22,792 25,452 28,615 28,569 23,448 -13.30%
Tax -16 -3,368 -7,979 -8,031 -8,460 -9,656 -6,120 -98.08%
NP 18,900 12,732 14,813 17,421 20,155 18,913 17,328 5.94%
-
NP to SH 18,060 13,081 15,181 17,421 20,155 18,913 17,328 2.78%
-
Tax Rate 0.08% 20.92% 35.01% 31.55% 29.56% 33.80% 26.10% -
Total Cost 178,772 159,212 153,122 132,296 112,970 85,864 56,478 115.13%
-
Net Worth 185,212 52,730 50,541 46,829 520,651 93,647 89,115 62.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 9,948 9,948 9,948 9,948 7,006 7,006 -
Div Payout % - 76.05% 65.53% 57.11% 49.36% 37.05% 40.44% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 185,212 52,730 50,541 46,829 520,651 93,647 89,115 62.64%
NOSH 661,474 653,414 663,275 668,999 663,249 659,027 440,291 31.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.56% 7.40% 8.82% 11.64% 15.14% 18.05% 23.48% -
ROE 9.75% 24.81% 30.04% 37.20% 3.87% 20.20% 19.44% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.88 26.31 25.32 22.38 20.07 15.90 16.76 46.87%
EPS 2.73 2.00 2.29 2.60 3.04 2.87 3.94 -21.64%
DPS 0.00 1.52 1.50 1.49 1.50 1.06 1.59 -
NAPS 0.28 0.0807 0.0762 0.07 0.785 0.1421 0.2024 24.08%
Adjusted Per Share Value based on latest NOSH - 668,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.81 25.93 25.33 22.58 20.08 15.80 11.13 92.51%
EPS 2.72 1.97 2.29 2.63 3.04 2.85 2.61 2.78%
DPS 0.00 1.50 1.50 1.50 1.50 1.06 1.06 -
NAPS 0.2793 0.0795 0.0762 0.0706 0.7852 0.1412 0.1344 62.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.44 0.55 0.56 0.81 0.75 1.26 -
P/RPS 0.97 1.67 2.17 2.50 4.04 4.72 7.52 -74.37%
P/EPS 10.62 21.98 24.03 21.51 26.66 26.13 32.02 -51.98%
EY 9.41 4.55 4.16 4.65 3.75 3.83 3.12 108.32%
DY 0.00 3.46 2.73 2.66 1.85 1.42 1.26 -
P/NAPS 1.04 5.45 7.22 8.00 1.03 5.28 6.23 -69.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 24/08/05 24/05/05 25/02/05 23/11/04 19/08/04 -
Price 0.30 0.34 0.47 0.50 0.75 0.86 0.67 -
P/RPS 1.00 1.29 1.86 2.23 3.74 5.41 4.00 -60.21%
P/EPS 10.99 16.98 20.53 19.20 24.68 29.97 17.02 -25.23%
EY 9.10 5.89 4.87 5.21 4.05 3.34 5.87 33.84%
DY 0.00 4.48 3.19 2.97 2.00 1.24 2.38 -
P/NAPS 1.07 4.21 6.17 7.14 0.96 6.05 3.31 -52.80%

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