[SYMPHNY] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 11.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 118,095 197,672 133,124 33,579 52.01%
PBT 4,658 18,916 28,615 15,845 -33.48%
Tax -1,870 -418 -8,460 -3,494 -18.79%
NP 2,788 18,498 20,155 12,351 -39.08%
-
NP to SH 2,116 18,060 20,155 12,351 -44.43%
-
Tax Rate 40.15% 2.21% 29.56% 22.05% -
Total Cost 115,307 179,174 112,969 21,228 75.69%
-
Net Worth 224,825 184,465 489,835 34,228 87.17%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 9,359 6,923 -
Div Payout % - - 46.44% 56.05% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 224,825 184,465 489,835 34,228 87.17%
NOSH 661,250 658,804 623,993 276,928 33.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.36% 9.36% 15.14% 36.78% -
ROE 0.94% 9.79% 4.11% 36.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.86 30.00 21.33 12.13 13.75%
EPS 0.32 2.74 3.23 4.46 -58.41%
DPS 0.00 0.00 1.50 2.50 -
NAPS 0.34 0.28 0.785 0.1236 40.07%
Adjusted Per Share Value based on latest NOSH - 280,275
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.81 29.81 20.08 5.06 52.05%
EPS 0.32 2.72 3.04 1.86 -44.35%
DPS 0.00 0.00 1.41 1.04 -
NAPS 0.3391 0.2782 0.7388 0.0516 87.20%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.29 0.29 0.81 2.04 -
P/RPS 1.62 0.97 3.80 16.82 -54.12%
P/EPS 90.63 10.58 25.08 45.74 25.57%
EY 1.10 9.45 3.99 2.19 -20.49%
DY 0.00 0.00 1.85 1.23 -
P/NAPS 0.85 1.04 1.03 16.50 -62.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 24/02/06 25/02/05 25/02/04 -
Price 0.47 0.30 0.75 2.20 -
P/RPS 2.63 1.00 3.52 18.14 -47.43%
P/EPS 146.88 10.94 23.22 49.33 43.81%
EY 0.68 9.14 4.31 2.03 -30.52%
DY 0.00 0.00 2.00 1.14 -
P/NAPS 1.38 1.07 0.96 17.80 -57.32%

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