[SYMPHNY] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.57%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 168,426 162,541 160,996 107,201 174,204 122,444 27,514 35.21%
PBT 9,032 12,510 13,197 4,232 13,814 30,501 13,536 -6.51%
Tax -2,525 -1,794 505 5,318 -4,449 -10,702 -2,486 0.25%
NP 6,506 10,716 13,702 9,550 9,365 19,798 11,049 -8.44%
-
NP to SH 5,968 9,024 11,476 8,964 10,366 19,798 11,049 -9.74%
-
Tax Rate 27.96% 14.34% -3.83% -125.66% 32.21% 35.09% 18.37% -
Total Cost 161,920 151,825 147,293 97,650 164,838 102,645 16,465 46.32%
-
Net Worth 208,471 208,732 223,387 184,552 53,329 86,833 30,109 38.01%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 8,433 - - - - - -
Div Payout % - 93.46% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 208,471 208,732 223,387 184,552 53,329 86,833 30,109 38.01%
NOSH 613,150 632,523 657,022 659,117 660,840 611,069 276,233 14.19%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.86% 6.59% 8.51% 8.91% 5.38% 16.17% 40.16% -
ROE 2.86% 4.32% 5.14% 4.86% 19.44% 22.80% 36.70% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.47 25.70 24.50 16.26 26.36 20.04 9.96 18.40%
EPS 0.97 1.43 1.75 1.36 1.57 3.24 4.00 -21.01%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.34 0.28 0.0807 0.1421 0.109 20.85%
Adjusted Per Share Value based on latest NOSH - 671,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.40 24.51 24.28 16.17 26.27 18.47 4.15 35.21%
EPS 0.90 1.36 1.73 1.35 1.56 2.99 1.67 -9.78%
DPS 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3144 0.3148 0.3369 0.2783 0.0804 0.131 0.0454 38.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.25 0.25 0.34 0.31 0.44 0.75 1.62 -
P/RPS 0.91 0.97 1.39 1.91 1.67 3.74 16.26 -38.12%
P/EPS 25.68 17.52 19.47 22.79 28.05 23.15 40.50 -7.30%
EY 3.89 5.71 5.14 4.39 3.57 4.32 2.47 7.85%
DY 0.00 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 1.00 1.11 5.45 5.28 14.86 -39.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/11/09 20/11/08 22/11/07 22/11/06 23/11/05 23/11/04 19/11/03 -
Price 0.28 0.22 0.33 0.32 0.34 0.86 1.85 -
P/RPS 1.02 0.86 1.35 1.97 1.29 4.29 18.57 -38.31%
P/EPS 28.77 15.42 18.89 23.53 21.67 26.54 46.25 -7.60%
EY 3.48 6.48 5.29 4.25 4.61 3.77 2.16 8.26%
DY 0.00 6.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.97 1.14 4.21 6.05 16.97 -39.62%

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