[SYMLIFE] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -44.21%
YoY- -86.72%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 287,028 152,122 128,076 114,624 81,400 73,376 49,416 32.49%
PBT 42,892 -220,878 16,440 11,256 57,604 1,904 16,968 15.98%
Tax -14,428 -11,642 -3,728 -4,904 -9,760 -856 -3,880 23.37%
NP 28,464 -232,520 12,712 6,352 47,844 1,048 13,088 13.23%
-
NP to SH 24,212 -232,520 12,712 6,352 47,844 1,048 13,088 10.33%
-
Tax Rate 33.64% - 22.68% 43.57% 16.94% 44.96% 22.87% -
Total Cost 258,564 384,642 115,364 108,272 33,556 72,328 36,328 36.87%
-
Net Worth 328,136 415,328 545,717 311,372 293,932 637,533 683,614 -11.07%
Dividend
30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 328,136 415,328 545,717 311,372 293,932 637,533 683,614 -11.07%
NOSH 318,578 319,483 321,010 311,372 291,021 291,111 292,142 1.39%
Ratio Analysis
30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.92% -152.85% 9.93% 5.54% 58.78% 1.43% 26.49% -
ROE 7.38% -55.98% 2.33% 2.04% 16.28% 0.16% 1.91% -
Per Share
30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 90.10 47.61 39.90 36.81 27.97 25.21 16.92 30.66%
EPS 7.60 -72.78 3.96 2.04 16.44 0.36 4.48 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.30 1.70 1.00 1.01 2.19 2.34 -12.30%
Adjusted Per Share Value based on latest NOSH - 311,372
30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 40.06 21.23 17.88 16.00 11.36 10.24 6.90 32.48%
EPS 3.38 -32.45 1.77 0.89 6.68 0.15 1.83 10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.5797 0.7617 0.4346 0.4103 0.8899 0.9542 -11.07%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/06/06 30/06/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.70 1.02 0.96 0.53 1.19 1.06 2.97 -
P/RPS 0.78 2.14 2.41 1.44 4.25 4.21 17.56 -39.23%
P/EPS 9.21 -1.40 24.24 25.98 7.24 294.44 66.29 -27.07%
EY 10.86 -71.35 4.13 3.85 13.82 0.34 1.51 37.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.56 0.53 1.18 0.48 1.27 -9.50%
Price Multiplier on Announcement Date
30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/08/06 25/08/05 25/05/04 27/05/03 28/05/02 25/05/01 26/05/00 -
Price 0.65 0.98 0.69 0.87 1.10 1.09 2.10 -
P/RPS 0.72 2.06 1.73 2.36 3.93 4.32 12.42 -36.58%
P/EPS 8.55 -1.35 17.42 42.65 6.69 302.78 46.87 -23.82%
EY 11.69 -74.27 5.74 2.34 14.95 0.33 2.13 31.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.41 0.87 1.09 0.50 0.90 -5.54%

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