[SYMPHNY] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.69%
YoY- -1405.13%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 129,243 110,207 110,825 107,860 99,518 132,880 149,852 -9.36%
PBT -34,168 -35,562 -41,190 -38,729 -40,791 -1,488 3,765 -
Tax -4,168 1,049 1,327 1,929 3,142 -1,024 -2,264 50.04%
NP -38,336 -34,513 -39,863 -36,800 -37,649 -2,512 1,501 -
-
NP to SH -38,666 -35,487 -41,514 -37,839 -38,886 -2,918 763 -
-
Tax Rate - - - - - - 60.13% -
Total Cost 167,579 144,720 150,688 144,660 137,167 135,392 148,351 8.44%
-
Net Worth 105,563 144,919 135,927 131,774 145,219 159,300 178,755 -29.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 105,563 144,919 135,927 131,774 145,219 159,300 178,755 -29.54%
NOSH 659,773 658,723 647,272 627,500 660,089 590,000 662,058 -0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -29.66% -31.32% -35.97% -34.12% -37.83% -1.89% 1.00% -
ROE -36.63% -24.49% -30.54% -28.71% -26.78% -1.83% 0.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.59 16.73 17.12 17.19 15.08 22.52 22.63 -9.14%
EPS -5.86 -5.39 -6.41 -6.03 -5.89 -0.49 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.22 0.21 0.21 0.22 0.27 0.27 -29.38%
Adjusted Per Share Value based on latest NOSH - 627,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.49 16.62 16.71 16.27 15.01 20.04 22.60 -9.37%
EPS -5.83 -5.35 -6.26 -5.71 -5.86 -0.44 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.2186 0.205 0.1987 0.219 0.2403 0.2696 -29.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.11 0.115 0.115 0.105 0.12 0.12 0.12 -
P/RPS 0.56 0.69 0.67 0.61 0.80 0.53 0.53 3.72%
P/EPS -1.88 -2.13 -1.79 -1.74 -2.04 -24.26 104.12 -
EY -53.28 -46.85 -55.77 -57.43 -49.09 -4.12 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.55 0.50 0.55 0.44 0.44 34.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 20/08/13 31/05/13 27/02/13 28/11/12 27/08/12 -
Price 0.12 0.115 0.11 0.13 0.095 0.12 0.12 -
P/RPS 0.61 0.69 0.64 0.76 0.63 0.53 0.53 9.79%
P/EPS -2.05 -2.13 -1.72 -2.16 -1.61 -24.26 104.12 -
EY -48.84 -46.85 -58.31 -46.39 -62.01 -4.12 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.52 0.52 0.62 0.43 0.44 0.44 42.55%

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