[SYMPHNY] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 44.33%
YoY- -180.66%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 131,650 108,258 181,070 171,456 170,294 166,940 154,410 -2.62%
PBT 4,716 5,830 -1,680 -74 8,056 12,144 10,136 -11.96%
Tax -4,666 -1,352 -3,428 -3,538 -2,866 -634 424 -
NP 50 4,478 -5,108 -3,612 5,190 11,510 10,560 -58.98%
-
NP to SH -1,844 3,412 -6,094 -3,612 4,478 9,050 8,574 -
-
Tax Rate 98.94% 23.19% - - 35.58% 5.22% -4.18% -
Total Cost 131,600 103,780 186,178 175,068 165,104 155,430 143,850 -1.47%
-
Net Worth 138,299 177,161 184,089 169,976 204,708 213,680 217,647 -7.27%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 12,569 18,071 -
Div Payout % - - - - - 138.89% 210.77% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 138,299 177,161 184,089 169,976 204,708 213,680 217,647 -7.27%
NOSH 658,571 656,153 634,791 531,176 639,714 628,472 659,538 -0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.04% 4.14% -2.82% -2.11% 3.05% 6.89% 6.84% -
ROE -1.33% 1.93% -3.31% -2.13% 2.19% 4.24% 3.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.99 16.50 28.52 32.28 26.62 26.56 23.41 -2.59%
EPS -0.28 0.52 -0.96 -0.68 0.70 1.44 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.74 -
NAPS 0.21 0.27 0.29 0.32 0.32 0.34 0.33 -7.24%
Adjusted Per Share Value based on latest NOSH - 443,750
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.86 16.33 27.31 25.86 25.68 25.18 23.29 -2.61%
EPS -0.28 0.51 -0.92 -0.54 0.68 1.36 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 1.90 2.73 -
NAPS 0.2086 0.2672 0.2776 0.2564 0.3087 0.3223 0.3283 -7.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.115 0.12 0.17 0.22 0.25 0.30 0.38 -
P/RPS 0.58 0.73 0.60 0.68 0.94 1.13 1.62 -15.72%
P/EPS -41.07 23.08 -17.71 -32.35 35.71 20.83 29.23 -
EY -2.43 4.33 -5.65 -3.09 2.80 4.80 3.42 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 7.21 -
P/NAPS 0.55 0.44 0.59 0.69 0.78 0.88 1.15 -11.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 27/08/12 24/08/11 16/08/10 14/08/09 19/08/08 23/08/07 -
Price 0.11 0.12 0.13 0.22 0.27 0.28 0.34 -
P/RPS 0.55 0.73 0.46 0.68 1.01 1.05 1.45 -14.90%
P/EPS -39.29 23.08 -13.54 -32.35 38.57 19.44 26.15 -
EY -2.55 4.33 -7.38 -3.09 2.59 5.14 3.82 -
DY 0.00 0.00 0.00 0.00 0.00 7.14 8.06 -
P/NAPS 0.52 0.44 0.45 0.69 0.84 0.82 1.03 -10.75%

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