[SYMLIFE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 237.6%
YoY- 174.15%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 38,568 80,748 118,305 150,324 182,808 183,113 178,657 -63.98%
PBT 6,090 14,634 31,736 35,846 -10,054 -15,652 -29,062 -
Tax -2,089 -6,595 -8,088 -9,020 -9,441 -5,279 -5,527 -47.69%
NP 4,001 8,039 23,648 26,826 -19,495 -20,931 -34,589 -
-
NP to SH 4,001 8,039 23,648 26,826 -19,495 -20,931 -34,589 -
-
Tax Rate 34.30% 45.07% 25.49% 25.16% - - - -
Total Cost 34,567 72,709 94,657 123,498 202,303 204,044 213,246 -70.23%
-
Net Worth 322,999 319,467 318,571 547,742 519,171 516,026 545,717 -29.48%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,007 8,007 8,007 8,007 3,203 3,203 3,203 84.09%
Div Payout % 200.15% 99.61% 33.86% 29.85% 0.00% 0.00% 0.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 322,999 319,467 318,571 547,742 519,171 516,026 545,717 -29.48%
NOSH 322,999 319,467 318,571 320,317 320,476 320,513 321,010 0.41%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.37% 9.96% 19.99% 17.85% -10.66% -11.43% -19.36% -
ROE 1.24% 2.52% 7.42% 4.90% -3.76% -4.06% -6.34% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.94 25.28 37.14 46.93 57.04 57.13 55.65 -64.12%
EPS 1.24 2.52 7.42 8.37 -6.08 -6.53 -10.78 -
DPS 2.50 2.50 2.50 2.50 1.00 1.00 1.00 84.09%
NAPS 1.00 1.00 1.00 1.71 1.62 1.61 1.70 -29.77%
Adjusted Per Share Value based on latest NOSH - 320,317
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.38 11.27 16.51 20.98 25.52 25.56 24.94 -63.99%
EPS 0.56 1.12 3.30 3.74 -2.72 -2.92 -4.83 -
DPS 1.12 1.12 1.12 1.12 0.45 0.45 0.45 83.55%
NAPS 0.4508 0.4459 0.4447 0.7645 0.7246 0.7203 0.7617 -29.48%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.91 1.02 1.16 0.90 0.79 0.71 0.96 -
P/RPS 7.62 4.04 3.12 1.92 1.38 1.24 1.72 169.49%
P/EPS 73.46 40.53 15.63 10.75 -12.99 -10.87 -8.91 -
EY 1.36 2.47 6.40 9.31 -7.70 -9.20 -11.22 -
DY 2.75 2.45 2.16 2.78 1.27 1.41 1.04 91.10%
P/NAPS 0.91 1.02 1.16 0.53 0.49 0.44 0.56 38.17%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 -
Price 0.76 0.98 0.94 1.08 0.90 0.60 0.69 -
P/RPS 6.36 3.88 2.53 2.30 1.58 1.05 1.24 197.11%
P/EPS 61.35 38.94 12.66 12.90 -14.80 -9.19 -6.40 -
EY 1.63 2.57 7.90 7.75 -6.76 -10.88 -15.62 -
DY 3.29 2.55 2.66 2.31 1.11 1.67 1.45 72.58%
P/NAPS 0.76 0.98 0.94 0.63 0.56 0.37 0.41 50.84%

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