[SYMLIFE] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -19.0%
YoY- 271.68%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 266,669 324,006 167,408 149,008 138,989 138,992 96,166 17.71%
PBT 56,222 79,757 -105,983 39,674 12,602 30,045 7,492 38.01%
Tax -4,421 -14,542 -8,419 -9,241 -4,414 -10,129 -4,253 0.62%
NP 51,801 65,214 -114,402 30,433 8,188 19,916 3,238 55.77%
-
NP to SH 48,608 63,429 -114,402 30,433 8,188 19,916 3,238 54.20%
-
Tax Rate 7.86% 18.23% - 23.29% 35.03% 33.71% 56.77% -
Total Cost 214,868 258,792 281,810 118,574 130,801 119,076 92,928 14.34%
-
Net Worth 408,135 371,805 431,283 518,604 313,316 304,204 632,125 -6.75%
Dividend
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 151,526 - - - -
Div Payout % - - - 497.90% - - - -
Equity
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 408,135 371,805 431,283 518,604 313,316 304,204 632,125 -6.75%
NOSH 306,868 317,782 319,469 320,126 313,316 296,958 292,650 0.76%
Ratio Analysis
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.43% 20.13% -68.34% 20.42% 5.89% 14.33% 3.37% -
ROE 11.91% 17.06% -26.53% 5.87% 2.61% 6.55% 0.51% -
Per Share
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 86.90 101.96 52.40 46.55 44.36 46.81 32.86 16.82%
EPS 15.84 19.96 -35.81 9.51 2.61 6.71 1.11 52.95%
DPS 0.00 0.00 0.00 47.33 0.00 0.00 0.00 -
NAPS 1.33 1.17 1.35 1.62 1.00 1.0244 2.16 -7.46%
Adjusted Per Share Value based on latest NOSH - 320,476
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 37.22 45.22 23.37 20.80 19.40 19.40 13.42 17.71%
EPS 6.78 8.85 -15.97 4.25 1.14 2.78 0.45 54.29%
DPS 0.00 0.00 0.00 21.15 0.00 0.00 0.00 -
NAPS 0.5697 0.519 0.602 0.7239 0.4373 0.4246 0.8823 -6.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.04 0.81 0.69 0.79 0.92 0.85 0.83 -
P/RPS 1.20 0.79 1.32 1.70 2.07 1.82 2.53 -11.24%
P/EPS 6.57 4.06 -1.93 8.31 35.20 12.67 75.00 -32.24%
EY 15.23 24.64 -51.90 12.03 2.84 7.89 1.33 47.66%
DY 0.00 0.00 0.00 59.92 0.00 0.00 0.00 -
P/NAPS 0.78 0.69 0.51 0.49 0.92 0.83 0.38 12.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/02/08 28/02/07 27/02/06 25/11/04 21/11/03 26/11/02 26/11/01 -
Price 0.89 0.88 0.71 0.90 0.91 0.79 0.99 -
P/RPS 1.02 0.86 1.35 1.93 2.05 1.69 3.01 -15.88%
P/EPS 5.62 4.41 -1.98 9.47 34.82 11.78 89.46 -35.75%
EY 17.80 22.68 -50.44 10.56 2.87 8.49 1.12 55.61%
DY 0.00 0.00 0.00 52.59 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.53 0.56 0.91 0.77 0.46 6.19%

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