[SYMPHNY] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -39.98%
YoY- 102.54%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 178,656 168,276 130,056 90,664 130,168 63,800 24,100 39.59%
PBT 7,112 9,600 8,172 5,184 9,256 21,908 10,940 -6.91%
Tax -2,824 -2,444 -4,624 5,956 -3,904 -5,620 -2,540 1.78%
NP 4,288 7,156 3,548 11,140 5,352 16,288 8,400 -10.59%
-
NP to SH 3,500 5,228 1,964 10,840 5,352 16,288 8,400 -13.56%
-
Tax Rate 39.71% 25.46% 56.58% -114.89% 42.18% 25.65% 23.22% -
Total Cost 174,368 161,120 126,508 79,524 124,816 47,512 15,700 49.31%
-
Net Worth 206,250 211,609 252,514 185,073 46,829 86,926 23,625 43.44%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 24,895 38,438 36,750 - - - -
Div Payout % - 476.19% 1,957.14% 339.02% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 206,250 211,609 252,514 185,073 46,829 86,926 23,625 43.44%
NOSH 624,999 622,380 701,428 660,975 668,999 345,084 262,499 15.54%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.40% 4.25% 2.73% 12.29% 4.11% 25.53% 34.85% -
ROE 1.70% 2.47% 0.78% 5.86% 11.43% 18.74% 35.56% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 28.58 27.04 18.54 13.72 19.46 18.49 9.18 20.81%
EPS 0.56 0.84 0.28 1.64 0.80 4.72 3.20 -25.19%
DPS 0.00 4.00 5.48 5.56 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.36 0.28 0.07 0.2519 0.09 24.15%
Adjusted Per Share Value based on latest NOSH - 660,975
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 26.94 25.38 19.62 13.67 19.63 9.62 3.63 39.62%
EPS 0.53 0.79 0.30 1.63 0.81 2.46 1.27 -13.54%
DPS 0.00 3.75 5.80 5.54 0.00 0.00 0.00 -
NAPS 0.3111 0.3191 0.3808 0.2791 0.0706 0.1311 0.0356 43.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.22 0.28 0.43 0.31 0.56 2.03 0.88 -
P/RPS 0.77 1.04 2.32 2.26 2.88 10.98 9.59 -34.29%
P/EPS 39.29 33.33 153.57 18.90 70.00 43.01 27.50 6.12%
EY 2.55 3.00 0.65 5.29 1.43 2.33 3.64 -5.75%
DY 0.00 14.29 12.74 17.94 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 1.19 1.11 8.00 8.06 9.78 -36.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 21/05/08 21/05/07 24/05/06 24/05/05 28/05/04 26/05/03 -
Price 0.26 0.29 0.36 0.34 0.50 1.49 0.92 -
P/RPS 0.91 1.07 1.94 2.48 2.57 8.06 10.02 -32.93%
P/EPS 46.43 34.52 128.57 20.73 62.50 31.57 28.75 8.30%
EY 2.15 2.90 0.78 4.82 1.60 3.17 3.48 -7.70%
DY 0.00 13.79 15.22 16.35 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 1.00 1.21 7.14 5.92 10.22 -34.70%

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