[SYMLIFE] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -50.23%
YoY- 120.52%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 70,537 0 0 38,568 80,748 118,305 150,324 -39.69%
PBT 10,718 0 0 6,090 14,634 31,736 35,846 -55.38%
Tax -3,602 0 0 -2,089 -6,595 -8,088 -9,020 -45.86%
NP 7,116 0 0 4,001 8,039 23,648 26,826 -58.81%
-
NP to SH 6,053 0 0 4,001 8,039 23,648 26,826 -63.03%
-
Tax Rate 33.61% - - 34.30% 45.07% 25.49% 25.16% -
Total Cost 63,421 0 0 34,567 72,709 94,657 123,498 -35.95%
-
Net Worth 328,136 306,734 319,791 322,999 319,467 318,571 547,742 -29.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 8,007 8,007 8,007 8,007 -
Div Payout % - - - 200.15% 99.61% 33.86% 29.85% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 328,136 306,734 319,791 322,999 319,467 318,571 547,742 -29.00%
NOSH 318,578 319,515 319,791 322,999 319,467 318,571 320,317 -0.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.09% 0.00% 0.00% 10.37% 9.96% 19.99% 17.85% -
ROE 1.84% 0.00% 0.00% 1.24% 2.52% 7.42% 4.90% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.14 0.00 0.00 11.94 25.28 37.14 46.93 -39.48%
EPS 1.90 0.00 0.00 1.24 2.52 7.42 8.37 -62.88%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 2.50 -
NAPS 1.03 0.96 1.00 1.00 1.00 1.00 1.71 -28.74%
Adjusted Per Share Value based on latest NOSH - 322,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.85 0.00 0.00 5.38 11.27 16.51 20.98 -39.67%
EPS 0.84 0.00 0.00 0.56 1.12 3.30 3.74 -63.15%
DPS 0.00 0.00 0.00 1.12 1.12 1.12 1.12 -
NAPS 0.458 0.4281 0.4464 0.4508 0.4459 0.4447 0.7645 -29.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.70 0.70 0.69 0.91 1.02 1.16 0.90 -
P/RPS 3.16 0.00 0.00 7.62 4.04 3.12 1.92 39.52%
P/EPS 36.84 0.00 0.00 73.46 40.53 15.63 10.75 127.81%
EY 2.71 0.00 0.00 1.36 2.47 6.40 9.31 -56.17%
DY 0.00 0.00 0.00 2.75 2.45 2.16 2.78 -
P/NAPS 0.68 0.73 0.69 0.91 1.02 1.16 0.53 18.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.65 0.71 0.71 0.76 0.98 0.94 1.08 -
P/RPS 2.94 0.00 0.00 6.36 3.88 2.53 2.30 17.83%
P/EPS 34.21 0.00 0.00 61.35 38.94 12.66 12.90 91.93%
EY 2.92 0.00 0.00 1.63 2.57 7.90 7.75 -47.92%
DY 0.00 0.00 0.00 3.29 2.55 2.66 2.31 -
P/NAPS 0.63 0.74 0.71 0.76 0.98 0.94 0.63 0.00%

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