[SYMPHNY] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -76.39%
YoY- -88.28%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 170,522 158,567 160,019 118,095 197,672 133,124 33,579 31.07%
PBT 9,690 9,348 15,494 4,658 18,916 28,615 15,845 -7.86%
Tax -6,540 2,006 120 -1,870 -418 -8,460 -3,494 11.00%
NP 3,150 11,354 15,614 2,788 18,498 20,155 12,351 -20.34%
-
NP to SH 3,315 11,087 13,156 2,116 18,060 20,155 12,351 -19.66%
-
Tax Rate 67.49% -21.46% -0.77% 40.15% 2.21% 29.56% 22.05% -
Total Cost 167,372 147,213 144,405 115,307 179,174 112,969 21,228 41.03%
-
Net Worth 208,722 207,881 229,084 224,825 184,465 489,835 34,228 35.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,069 9,449 6,545 - - 9,359 6,923 -12.66%
Div Payout % 92.59% 85.23% 49.75% - - 46.44% 56.05% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 208,722 207,881 229,084 224,825 184,465 489,835 34,228 35.12%
NOSH 613,888 629,943 654,527 661,250 658,804 623,993 276,928 14.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.85% 7.16% 9.76% 2.36% 9.36% 15.14% 36.78% -
ROE 1.59% 5.33% 5.74% 0.94% 9.79% 4.11% 36.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.78 25.17 24.45 17.86 30.00 21.33 12.13 14.79%
EPS 0.54 1.76 2.01 0.32 2.74 3.23 4.46 -29.64%
DPS 0.50 1.50 1.00 0.00 0.00 1.50 2.50 -23.50%
NAPS 0.34 0.33 0.35 0.34 0.28 0.785 0.1236 18.35%
Adjusted Per Share Value based on latest NOSH - 658,142
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.72 23.92 24.13 17.81 29.81 20.08 5.06 31.09%
EPS 0.50 1.67 1.98 0.32 2.72 3.04 1.86 -19.64%
DPS 0.46 1.43 0.99 0.00 0.00 1.41 1.04 -12.70%
NAPS 0.3148 0.3135 0.3455 0.3391 0.2782 0.7388 0.0516 35.13%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.24 0.18 0.32 0.29 0.29 0.81 2.04 -
P/RPS 0.86 0.72 1.31 1.62 0.97 3.80 16.82 -39.04%
P/EPS 44.44 10.23 15.92 90.63 10.58 25.08 45.74 -0.47%
EY 2.25 9.78 6.28 1.10 9.45 3.99 2.19 0.45%
DY 2.08 8.33 3.13 0.00 0.00 1.85 1.23 9.14%
P/NAPS 0.71 0.55 0.91 0.85 1.04 1.03 16.50 -40.77%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 22/02/08 27/02/07 24/02/06 25/02/05 25/02/04 -
Price 0.25 0.17 0.29 0.47 0.30 0.75 2.20 -
P/RPS 0.90 0.68 1.19 2.63 1.00 3.52 18.14 -39.35%
P/EPS 46.30 9.66 14.43 146.88 10.94 23.22 49.33 -1.04%
EY 2.16 10.35 6.93 0.68 9.14 4.31 2.03 1.03%
DY 2.00 8.82 3.45 0.00 0.00 2.00 1.14 9.81%
P/NAPS 0.74 0.52 0.83 1.38 1.07 0.96 17.80 -41.11%

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