[SYMPHNY] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.8%
YoY- 63.19%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 160,019 118,095 197,672 133,124 33,579 47.71%
PBT 15,494 4,658 18,916 28,615 15,845 -0.55%
Tax 120 -1,870 -418 -8,460 -3,494 -
NP 15,614 2,788 18,498 20,155 12,351 6.03%
-
NP to SH 13,156 2,116 18,060 20,155 12,351 1.58%
-
Tax Rate -0.77% 40.15% 2.21% 29.56% 22.05% -
Total Cost 144,405 115,307 179,174 112,969 21,228 61.44%
-
Net Worth 229,084 224,825 184,465 489,835 34,228 60.79%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,545 - - 9,359 6,923 -1.39%
Div Payout % 49.75% - - 46.44% 56.05% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 229,084 224,825 184,465 489,835 34,228 60.79%
NOSH 654,527 661,250 658,804 623,993 276,928 23.97%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.76% 2.36% 9.36% 15.14% 36.78% -
ROE 5.74% 0.94% 9.79% 4.11% 36.08% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.45 17.86 30.00 21.33 12.13 19.13%
EPS 2.01 0.32 2.74 3.23 4.46 -18.05%
DPS 1.00 0.00 0.00 1.50 2.50 -20.46%
NAPS 0.35 0.34 0.28 0.785 0.1236 29.69%
Adjusted Per Share Value based on latest NOSH - 663,249
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.13 17.81 29.81 20.08 5.06 47.73%
EPS 1.98 0.32 2.72 3.04 1.86 1.57%
DPS 0.99 0.00 0.00 1.41 1.04 -1.22%
NAPS 0.3455 0.3391 0.2782 0.7388 0.0516 60.80%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.32 0.29 0.29 0.81 2.04 -
P/RPS 1.31 1.62 0.97 3.80 16.82 -47.14%
P/EPS 15.92 90.63 10.58 25.08 45.74 -23.17%
EY 6.28 1.10 9.45 3.99 2.19 30.10%
DY 3.13 0.00 0.00 1.85 1.23 26.28%
P/NAPS 0.91 0.85 1.04 1.03 16.50 -51.51%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/08 27/02/07 24/02/06 25/02/05 25/02/04 -
Price 0.29 0.47 0.30 0.75 2.20 -
P/RPS 1.19 2.63 1.00 3.52 18.14 -49.36%
P/EPS 14.43 146.88 10.94 23.22 49.33 -26.44%
EY 6.93 0.68 9.14 4.31 2.03 35.89%
DY 3.45 0.00 0.00 2.00 1.14 31.87%
P/NAPS 0.83 1.38 1.07 0.96 17.80 -53.50%

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