[SYMLIFE] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 39.49%
YoY- -3191.73%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 118,305 150,324 182,808 183,113 178,657 175,294 149,362 -14.38%
PBT 31,736 35,846 -10,054 -15,652 -29,062 -30,358 6,391 190.78%
Tax -8,088 -9,020 -9,441 -5,279 -5,527 -5,821 -3,801 65.35%
NP 23,648 26,826 -19,495 -20,931 -34,589 -36,179 2,590 336.26%
-
NP to SH 23,648 26,826 -19,495 -20,931 -34,589 -36,179 2,590 336.26%
-
Tax Rate 25.49% 25.16% - - - - 59.47% -
Total Cost 94,657 123,498 202,303 204,044 213,246 211,473 146,772 -25.33%
-
Net Worth 318,571 547,742 519,171 516,026 545,717 378,053 317,317 0.26%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 8,007 8,007 3,203 3,203 3,203 3,203 3,113 87.61%
Div Payout % 33.86% 29.85% 0.00% 0.00% 0.00% 0.00% 120.22% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 318,571 547,742 519,171 516,026 545,717 378,053 317,317 0.26%
NOSH 318,571 320,317 320,476 320,513 321,010 320,384 317,317 0.26%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 19.99% 17.85% -10.66% -11.43% -19.36% -20.64% 1.73% -
ROE 7.42% 4.90% -3.76% -4.06% -6.34% -9.57% 0.82% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 37.14 46.93 57.04 57.13 55.65 54.71 47.07 -14.59%
EPS 7.42 8.37 -6.08 -6.53 -10.78 -11.29 0.82 333.65%
DPS 2.50 2.50 1.00 1.00 1.00 1.00 0.98 86.59%
NAPS 1.00 1.71 1.62 1.61 1.70 1.18 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 320,513
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.51 20.98 25.52 25.56 24.94 24.47 20.85 -14.39%
EPS 3.30 3.74 -2.72 -2.92 -4.83 -5.05 0.36 337.41%
DPS 1.12 1.12 0.45 0.45 0.45 0.45 0.43 89.19%
NAPS 0.4447 0.7645 0.7246 0.7203 0.7617 0.5277 0.4429 0.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.16 0.90 0.79 0.71 0.96 0.96 0.92 -
P/RPS 3.12 1.92 1.38 1.24 1.72 1.75 1.95 36.75%
P/EPS 15.63 10.75 -12.99 -10.87 -8.91 -8.50 112.71 -73.17%
EY 6.40 9.31 -7.70 -9.20 -11.22 -11.76 0.89 272.11%
DY 2.16 2.78 1.27 1.41 1.04 1.04 1.07 59.65%
P/NAPS 1.16 0.53 0.49 0.44 0.56 0.81 0.92 16.69%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 21/11/03 -
Price 0.94 1.08 0.90 0.60 0.69 1.29 0.91 -
P/RPS 2.53 2.30 1.58 1.05 1.24 2.36 1.93 19.75%
P/EPS 12.66 12.90 -14.80 -9.19 -6.40 -11.42 111.49 -76.51%
EY 7.90 7.75 -6.76 -10.88 -15.62 -8.75 0.90 324.96%
DY 2.66 2.31 1.11 1.67 1.45 0.78 1.08 82.27%
P/NAPS 0.94 0.63 0.56 0.37 0.41 1.09 0.91 2.18%

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