[SYMPHNY] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.27%
YoY- -33.87%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 115,146 186,317 168,116 168,426 162,541 160,996 107,201 1.19%
PBT 350 2,348 -4,972 9,032 12,510 13,197 4,232 -33.96%
Tax -269 -3,306 -3,357 -2,525 -1,794 505 5,318 -
NP 81 -958 -8,329 6,506 10,716 13,702 9,550 -54.80%
-
NP to SH -1,633 -958 -8,946 5,968 9,024 11,476 8,964 -
-
Tax Rate 76.86% 140.80% - 27.96% 14.34% -3.83% -125.66% -
Total Cost 115,065 187,275 176,445 161,920 151,825 147,293 97,650 2.77%
-
Net Worth 140,542 61,326 194,401 208,471 208,732 223,387 184,552 -4.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 8,433 - - -
Div Payout % - - - - 93.46% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 140,542 61,326 194,401 208,471 208,732 223,387 184,552 -4.43%
NOSH 520,526 211,470 627,102 613,150 632,523 657,022 659,117 -3.85%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.07% -0.51% -4.95% 3.86% 6.59% 8.51% 8.91% -
ROE -1.16% -1.56% -4.60% 2.86% 4.32% 5.14% 4.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.12 88.11 26.81 27.47 25.70 24.50 16.26 5.25%
EPS -0.25 -0.45 -1.43 0.97 1.43 1.75 1.36 -
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.27 0.29 0.31 0.34 0.33 0.34 0.28 -0.60%
Adjusted Per Share Value based on latest NOSH - 621,388
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.37 28.10 25.36 25.40 24.51 24.28 16.17 1.19%
EPS -0.25 -0.14 -1.35 0.90 1.36 1.73 1.35 -
DPS 0.00 0.00 0.00 0.00 1.27 0.00 0.00 -
NAPS 0.212 0.0925 0.2932 0.3144 0.3148 0.3369 0.2783 -4.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.09 0.22 0.25 0.25 0.34 0.31 -
P/RPS 0.54 0.10 0.82 0.91 0.97 1.39 1.91 -18.97%
P/EPS -38.24 -19.85 -15.42 25.68 17.52 19.47 22.79 -
EY -2.61 -5.04 -6.48 3.89 5.71 5.14 4.39 -
DY 0.00 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.44 0.31 0.71 0.74 0.76 1.00 1.11 -14.27%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 18/11/10 16/11/09 20/11/08 22/11/07 22/11/06 -
Price 0.12 0.13 0.22 0.28 0.22 0.33 0.32 -
P/RPS 0.54 0.15 0.82 1.02 0.86 1.35 1.97 -19.38%
P/EPS -38.24 -28.68 -15.42 28.77 15.42 18.89 23.53 -
EY -2.61 -3.49 -6.48 3.48 6.48 5.29 4.25 -
DY 0.00 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.44 0.45 0.71 0.82 0.67 0.97 1.14 -14.65%

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