[SYMPHNY] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 36.99%
YoY- 88.62%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 99,518 132,880 149,852 167,707 185,869 188,224 179,380 -32.36%
PBT -40,791 -1,488 3,765 621 168 -15,055 -21,348 53.68%
Tax 3,142 -1,024 -2,264 -2,404 -3,460 -512 -495 -
NP -37,649 -2,512 1,501 -1,783 -3,292 -15,567 -21,843 43.51%
-
NP to SH -38,886 -2,918 763 -2,514 -3,990 -17,415 -22,606 43.32%
-
Tax Rate - - 60.13% 387.12% 2,059.52% - - -
Total Cost 137,167 135,392 148,351 169,490 189,161 203,791 201,223 -22.45%
-
Net Worth 145,219 159,300 178,755 183,937 175,415 380,107 185,962 -15.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 145,219 159,300 178,755 183,937 175,415 380,107 185,962 -15.13%
NOSH 660,089 590,000 662,058 681,250 649,687 1,310,714 641,250 1.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -37.83% -1.89% 1.00% -1.06% -1.77% -8.27% -12.18% -
ROE -26.78% -1.83% 0.43% -1.37% -2.27% -4.58% -12.16% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.08 22.52 22.63 24.62 28.61 14.36 27.97 -33.63%
EPS -5.89 -0.49 0.12 -0.37 -0.61 -1.33 -3.53 40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.27 0.27 0.27 0.27 0.29 0.29 -16.75%
Adjusted Per Share Value based on latest NOSH - 681,250
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.01 20.04 22.60 25.29 28.03 28.39 27.05 -32.35%
EPS -5.86 -0.44 0.12 -0.38 -0.60 -2.63 -3.41 43.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2403 0.2696 0.2774 0.2646 0.5733 0.2805 -15.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.12 0.12 0.14 0.14 0.09 0.17 -
P/RPS 0.80 0.53 0.53 0.57 0.49 0.63 0.61 19.71%
P/EPS -2.04 -24.26 104.12 -37.94 -22.80 -6.77 -4.82 -43.48%
EY -49.09 -4.12 0.96 -2.64 -4.39 -14.76 -20.74 77.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.44 0.52 0.52 0.31 0.59 -4.55%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 27/08/12 17/05/12 20/02/12 23/11/11 24/08/11 -
Price 0.095 0.12 0.12 0.12 0.17 0.13 0.13 -
P/RPS 0.63 0.53 0.53 0.49 0.59 0.91 0.46 23.20%
P/EPS -1.61 -24.26 104.12 -32.52 -27.68 -9.78 -3.69 -42.32%
EY -62.01 -4.12 0.96 -3.08 -3.61 -10.22 -27.12 73.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.44 0.44 0.63 0.45 0.45 -2.97%

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