[SYMLIFE] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1496.87%
YoY- -417.75%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 182,808 183,113 178,657 175,294 149,362 140,722 157,670 10.33%
PBT -10,054 -15,652 -29,062 -30,358 6,391 7,087 7,886 -
Tax -9,441 -5,279 -5,527 -5,821 -3,801 -6,410 -6,873 23.49%
NP -19,495 -20,931 -34,589 -36,179 2,590 677 1,013 -
-
NP to SH -19,495 -20,931 -34,589 -36,179 2,590 677 1,013 -
-
Tax Rate - - - - 59.47% 90.45% 87.15% -
Total Cost 202,303 204,044 213,246 211,473 146,772 140,045 156,657 18.53%
-
Net Worth 519,171 516,026 545,717 378,053 317,317 309,682 311,372 40.48%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,203 3,203 3,203 3,203 3,113 3,113 3,113 1.91%
Div Payout % 0.00% 0.00% 0.00% 0.00% 120.22% 459.94% 307.38% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 519,171 516,026 545,717 378,053 317,317 309,682 311,372 40.48%
NOSH 320,476 320,513 321,010 320,384 317,317 309,682 311,372 1.93%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -10.66% -11.43% -19.36% -20.64% 1.73% 0.48% 0.64% -
ROE -3.76% -4.06% -6.34% -9.57% 0.82% 0.22% 0.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 57.04 57.13 55.65 54.71 47.07 45.44 50.64 8.23%
EPS -6.08 -6.53 -10.78 -11.29 0.82 0.22 0.33 -
DPS 1.00 1.00 1.00 1.00 0.98 1.01 1.00 0.00%
NAPS 1.62 1.61 1.70 1.18 1.00 1.00 1.00 37.81%
Adjusted Per Share Value based on latest NOSH - 320,384
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 25.52 25.56 24.94 24.47 20.85 19.64 22.01 10.33%
EPS -2.72 -2.92 -4.83 -5.05 0.36 0.09 0.14 -
DPS 0.45 0.45 0.45 0.45 0.43 0.43 0.43 3.06%
NAPS 0.7246 0.7203 0.7617 0.5277 0.4429 0.4322 0.4346 40.47%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.79 0.71 0.96 0.96 0.92 0.96 0.53 -
P/RPS 1.38 1.24 1.72 1.75 1.95 2.11 1.05 19.92%
P/EPS -12.99 -10.87 -8.91 -8.50 112.71 439.14 162.91 -
EY -7.70 -9.20 -11.22 -11.76 0.89 0.23 0.61 -
DY 1.27 1.41 1.04 1.04 1.07 1.05 1.89 -23.22%
P/NAPS 0.49 0.44 0.56 0.81 0.92 0.96 0.53 -5.08%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 25/05/04 26/02/04 21/11/03 26/08/03 27/05/03 -
Price 0.90 0.60 0.69 1.29 0.91 1.12 0.87 -
P/RPS 1.58 1.05 1.24 2.36 1.93 2.46 1.72 -5.48%
P/EPS -14.80 -9.19 -6.40 -11.42 111.49 512.33 267.42 -
EY -6.76 -10.88 -15.62 -8.75 0.90 0.20 0.37 -
DY 1.11 1.67 1.45 0.78 1.08 0.90 1.15 -2.32%
P/NAPS 0.56 0.37 0.41 1.09 0.91 1.12 0.87 -25.39%

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