[SYMPHNY] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 5.44%

YoY- 11.4%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	170,294	166,940	154,410	98,092	176,626	107,006	26,552	36.26%
YoY %	2.01%	8.11%	57.41%	-44.46%	65.06%	303.01%	-	-
Horiz. %	641.36%	628.73%	581.54%	369.43%	665.21%	403.01%	100.00%	-
PBT	8,056	12,144	10,136	3,128	15,820	27,466	12,260	-6.75%
YoY %	-33.66%	19.81%	224.04%	-80.23%	-42.40%	124.03%	-	-
Horiz. %	65.71%	99.05%	82.68%	25.51%	129.04%	224.03%	100.00%	-
Tax	-2,866	-634	424	8,522	-7,100	-7,258	-2,006	6.12%
YoY %	-352.05%	-249.53%	-95.02%	220.03%	2.18%	-261.81%	-	-
Horiz. %	142.87%	31.61%	-21.14%	-424.83%	353.94%	361.81%	100.00%	-
NP	5,190	11,510	10,560	11,650	8,720	20,208	10,254	-10.71%
YoY %	-54.91%	9.00%	-9.36%	33.60%	-56.85%	97.07%	-	-
Horiz. %	50.61%	112.25%	102.98%	113.61%	85.04%	197.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,478	9,050	8,574	11,430	10,260	20,208	10,254	-12.88%
YoY %	-50.52%	5.55%	-24.99%	11.40%	-49.23%	97.07%	-	-
Horiz. %	43.67%	88.26%	83.62%	111.47%	100.06%	197.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.58%	5.22%	-4.18%	-272.44%	44.88%	26.43%	16.36%	-
YoY %	581.61%	224.88%	98.47%	-707.04%	69.81%	61.55%	-	-
Horiz. %	217.48%	31.91%	-25.55%	-1,665.28%	274.33%	161.55%	100.00%	-
Total Cost	165,104	155,430	143,850	86,442	167,906	86,798	16,298	47.04%
YoY %	6.22%	8.05%	66.41%	-48.52%	93.44%	432.57%	-	-
Horiz. %	1,013.03%	953.68%	882.62%	530.38%	1,030.22%	532.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	204,708	213,680	217,647	183,931	50,012	79,265	26,444	40.60%
YoY %	-4.20%	-1.82%	18.33%	267.77%	-36.91%	199.75%	-	-
Horiz. %	774.12%	808.05%	823.05%	695.55%	189.12%	299.75%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	12,569	18,071	18,261	-	-	-	-
YoY %	-	-30.45%	-1.04%	0.00%	-	-	-	-
Horiz. %	-	68.83%	98.96%	100.00%	-	-	-	-
Div Payout %	-	138.89%	210.77%	159.77%	-	-	-	-
YoY %	-	-34.10%	31.92%	0.00%	-	-	-	-
Horiz. %	-	86.93%	131.92%	100.00%	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	204,708	213,680	217,647	183,931	50,012	79,265	26,444	40.60%
YoY %	-4.20%	-1.82%	18.33%	267.77%	-36.91%	199.75%	-	-
Horiz. %	774.12%	808.05%	823.05%	695.55%	189.12%	299.75%	100.00%	-
NOSH	639,714	628,472	659,538	656,896	656,329	391,627	269,842	15.45%
YoY %	1.79%	-4.71%	0.40%	0.09%	67.59%	45.13%	-	-
Horiz. %	237.07%	232.90%	244.42%	243.44%	243.23%	145.13%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	3.05%	6.89%	6.84%	11.88%	4.94%	18.88%	38.62%	-
YoY %	-55.73%	0.73%	-42.42%	140.49%	-73.83%	-51.11%	-	-
Horiz. %	7.90%	17.84%	17.71%	30.76%	12.79%	48.89%	100.00%	-
ROE	2.19%	4.24%	3.94%	6.21%	20.51%	25.49%	38.78%	-
YoY %	-48.35%	7.61%	-36.55%	-69.72%	-19.54%	-34.27%	-	-
Horiz. %	5.65%	10.93%	10.16%	16.01%	52.89%	65.73%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	26.62	26.56	23.41	14.93	26.91	27.32	9.84	18.02%
YoY %	0.23%	13.46%	56.80%	-44.52%	-1.50%	177.64%	-	-
Horiz. %	270.53%	269.92%	237.91%	151.73%	273.48%	277.64%	100.00%	-
EPS	0.70	1.44	1.30	1.74	1.56	5.16	3.80	-24.54%
YoY %	-51.39%	10.77%	-25.29%	11.54%	-69.77%	35.79%	-	-
Horiz. %	18.42%	37.89%	34.21%	45.79%	41.05%	135.79%	100.00%	-
DPS	0.00	2.00	2.74	2.78	0.00	0.00	0.00	-
YoY %	0.00%	-27.01%	-1.44%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	71.94%	98.56%	100.00%	-	-	-	-
NAPS	0.32	0.34	0.33	0.28	0.0762	0.2024	0.098	21.77%
YoY %	-5.88%	3.03%	17.86%	267.45%	-62.35%	106.53%	-	-
Horiz. %	326.53%	346.94%	336.73%	285.71%	77.76%	206.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 653,260
RPS	25.68	25.18	23.29	14.79	26.64	16.14	4.00	36.29%
YoY %	1.99%	8.12%	57.47%	-44.48%	65.06%	303.50%	-	-
Horiz. %	642.00%	629.50%	582.25%	369.75%	666.00%	403.50%	100.00%	-
EPS	0.68	1.36	1.29	1.72	1.55	3.05	1.55	-12.81%
YoY %	-50.00%	5.43%	-25.00%	10.97%	-49.18%	96.77%	-	-
Horiz. %	43.87%	87.74%	83.23%	110.97%	100.00%	196.77%	100.00%	-
DPS	0.00	1.90	2.73	2.75	0.00	0.00	0.00	-
YoY %	0.00%	-30.40%	-0.73%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	69.09%	99.27%	100.00%	-	-	-	-
NAPS	0.3087	0.3223	0.3283	0.2774	0.0754	0.1195	0.0399	40.59%
YoY %	-4.22%	-1.83%	18.35%	267.90%	-36.90%	199.50%	-	-
Horiz. %	773.68%	807.77%	822.81%	695.24%	188.97%	299.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.25	0.30	0.38	0.32	0.55	1.26	1.23	-
P/RPS	0.94	1.13	1.62	2.14	2.04	4.61	12.50	-35.00%
YoY %	-16.81%	-30.25%	-24.30%	4.90%	-55.75%	-63.12%	-	-
Horiz. %	7.52%	9.04%	12.96%	17.12%	16.32%	36.88%	100.00%	-
P/EPS	35.71	20.83	29.23	18.39	35.18	24.42	32.37	1.64%
YoY %	71.44%	-28.74%	58.95%	-47.73%	44.06%	-24.56%	-	-
Horiz. %	110.32%	64.35%	90.30%	56.81%	108.68%	75.44%	100.00%	-
EY	2.80	4.80	3.42	5.44	2.84	4.10	3.09	-1.62%
YoY %	-41.67%	40.35%	-37.13%	91.55%	-30.73%	32.69%	-	-
Horiz. %	90.61%	155.34%	110.68%	176.05%	91.91%	132.69%	100.00%	-
DY	0.00	6.67	7.21	8.69	0.00	0.00	0.00	-
YoY %	0.00%	-7.49%	-17.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	76.75%	82.97%	100.00%	-	-	-	-
P/NAPS	0.78	0.88	1.15	1.14	7.22	6.23	12.55	-37.03%
YoY %	-11.36%	-23.48%	0.88%	-84.21%	15.89%	-50.36%	-	-
Horiz. %	6.22%	7.01%	9.16%	9.08%	57.53%	49.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	14/08/09	19/08/08	23/08/07	24/08/06	24/08/05	19/08/04	21/08/03	-
Price	0.27	0.28	0.34	0.31	0.47	0.67	1.92	-
P/RPS	1.01	1.05	1.45	2.08	1.75	2.45	19.51	-38.92%
YoY %	-3.81%	-27.59%	-30.29%	18.86%	-28.57%	-87.44%	-	-
Horiz. %	5.18%	5.38%	7.43%	10.66%	8.97%	12.56%	100.00%	-
P/EPS	38.57	19.44	26.15	17.82	30.07	12.98	50.53	-4.39%
YoY %	98.41%	-25.66%	46.75%	-40.74%	131.66%	-74.31%	-	-
Horiz. %	76.33%	38.47%	51.75%	35.27%	59.51%	25.69%	100.00%	-
EY	2.59	5.14	3.82	5.61	3.33	7.70	1.98	4.57%
YoY %	-49.61%	34.55%	-31.91%	68.47%	-56.75%	288.89%	-	-
Horiz. %	130.81%	259.60%	192.93%	283.33%	168.18%	388.89%	100.00%	-
DY	0.00	7.14	8.06	8.97	0.00	0.00	0.00	-
YoY %	0.00%	-11.41%	-10.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	79.60%	89.86%	100.00%	-	-	-	-
P/NAPS	0.84	0.82	1.03	1.11	6.17	3.31	19.59	-40.80%
YoY %	2.44%	-20.39%	-7.21%	-82.01%	86.40%	-83.10%	-	-
Horiz. %	4.29%	4.19%	5.26%	5.67%	31.50%	16.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos