[SYMPHNY] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

19-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 246.21%

YoY- 5.55%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	90,535	85,728	85,147	83,470	77,205	49,046	88,313	0.41%
YoY %	5.61%	0.68%	2.01%	8.11%	57.41%	-44.46%	-	-
Horiz. %	102.52%	97.07%	96.42%	94.52%	87.42%	55.54%	100.00%	-
PBT	-840	-37	4,028	6,072	5,068	1,564	7,910	-
YoY %	-2,170.27%	-100.92%	-33.66%	19.81%	224.04%	-80.23%	-	-
Horiz. %	-10.62%	-0.47%	50.92%	76.76%	64.07%	19.77%	100.00%	-
Tax	-1,714	-1,769	-1,433	-317	212	4,261	-3,550	-11.42%
YoY %	3.11%	-23.45%	-352.05%	-249.53%	-95.02%	220.03%	-	-
Horiz. %	48.28%	49.83%	40.37%	8.93%	-5.97%	-120.03%	100.00%	-
NP	-2,554	-1,806	2,595	5,755	5,280	5,825	4,360	-
YoY %	-41.42%	-169.60%	-54.91%	9.00%	-9.36%	33.60%	-	-
Horiz. %	-58.58%	-41.42%	59.52%	132.00%	121.10%	133.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,047	-1,806	2,239	4,525	4,287	5,715	5,130	-
YoY %	-68.72%	-180.66%	-50.52%	5.55%	-24.99%	11.40%	-	-
Horiz. %	-59.40%	-35.20%	43.65%	88.21%	83.57%	111.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	35.58%	5.22%	-4.18%	-272.44%	44.88%	-
YoY %	-	-	581.61%	224.88%	98.47%	-707.04%	-	-
Horiz. %	-	-	79.28%	11.63%	-9.31%	-607.04%	100.00%	-
Total Cost	93,089	87,534	82,552	77,715	71,925	43,221	83,953	1.73%
YoY %	6.35%	6.03%	6.22%	8.05%	66.41%	-48.52%	-	-
Horiz. %	110.88%	104.27%	98.33%	92.57%	85.67%	51.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,089	169,976	204,708	213,680	217,647	183,931	50,012	24.24%
YoY %	8.30%	-16.97%	-4.20%	-1.82%	18.33%	267.77%	-	-
Horiz. %	368.09%	339.87%	409.32%	427.26%	435.19%	367.77%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	6,284	9,035	9,130	-	-
YoY %	-	-	-	-30.45%	-1.04%	0.00%	-	-
Horiz. %	-	-	-	68.83%	98.96%	100.00%	-	-
Div Payout %	-	-	-	138.89%	210.77%	159.77%	-	-
YoY %	-	-	-	-34.10%	31.92%	0.00%	-	-
Horiz. %	-	-	-	86.93%	131.92%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	184,089	169,976	204,708	213,680	217,647	183,931	50,012	24.24%
YoY %	8.30%	-16.97%	-4.20%	-1.82%	18.33%	267.77%	-	-
Horiz. %	368.09%	339.87%	409.32%	427.26%	435.19%	367.77%	100.00%	-
NOSH	634,791	531,176	639,714	628,472	659,538	656,896	656,329	-0.55%
YoY %	19.51%	-16.97%	1.79%	-4.71%	0.40%	0.09%	-	-
Horiz. %	96.72%	80.93%	97.47%	95.76%	100.49%	100.09%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-2.82%	-2.11%	3.05%	6.89%	6.84%	11.88%	4.94%	-
YoY %	-33.65%	-169.18%	-55.73%	0.73%	-42.42%	140.49%	-	-
Horiz. %	-57.09%	-42.71%	61.74%	139.47%	138.46%	240.49%	100.00%	-
ROE	-1.66%	-1.06%	1.09%	2.12%	1.97%	3.11%	10.26%	-
YoY %	-56.60%	-197.25%	-48.58%	7.61%	-36.66%	-69.69%	-	-
Horiz. %	-16.18%	-10.33%	10.62%	20.66%	19.20%	30.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	14.26	16.14	13.31	13.28	11.71	7.47	13.46	0.96%
YoY %	-11.65%	21.26%	0.23%	13.41%	56.76%	-44.50%	-	-
Horiz. %	105.94%	119.91%	98.89%	98.66%	87.00%	55.50%	100.00%	-
EPS	-0.48	-0.34	0.35	0.72	0.65	0.87	0.78	-
YoY %	-41.18%	-197.14%	-51.39%	10.77%	-25.29%	11.54%	-	-
Horiz. %	-61.54%	-43.59%	44.87%	92.31%	83.33%	111.54%	100.00%	-
DPS	0.00	0.00	0.00	1.00	1.37	1.39	0.00	-
YoY %	0.00%	0.00%	0.00%	-27.01%	-1.44%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	71.94%	98.56%	100.00%	-	-
NAPS	0.29	0.32	0.32	0.34	0.33	0.28	0.0762	24.93%
YoY %	-9.38%	0.00%	-5.88%	3.03%	17.86%	267.45%	-	-
Horiz. %	380.58%	419.95%	419.95%	446.19%	433.07%	367.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 630,980
RPS	13.65	12.93	12.84	12.59	11.64	7.40	13.32	0.40%
YoY %	5.57%	0.70%	1.99%	8.16%	57.30%	-44.44%	-	-
Horiz. %	102.48%	97.07%	96.40%	94.52%	87.39%	55.56%	100.00%	-
EPS	-0.46	-0.27	0.34	0.68	0.65	0.86	0.77	-
YoY %	-70.37%	-179.41%	-50.00%	4.62%	-24.42%	11.69%	-	-
Horiz. %	-59.74%	-35.06%	44.16%	88.31%	84.42%	111.69%	100.00%	-
DPS	0.00	0.00	0.00	0.95	1.36	1.38	0.00	-
YoY %	0.00%	0.00%	0.00%	-30.15%	-1.45%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	68.84%	98.55%	100.00%	-	-
NAPS	0.2776	0.2564	0.3087	0.3223	0.3283	0.2774	0.0754	24.25%
YoY %	8.27%	-16.94%	-4.22%	-1.83%	18.35%	267.90%	-	-
Horiz. %	368.17%	340.05%	409.42%	427.45%	435.41%	367.90%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.17	0.22	0.25	0.30	0.38	0.32	0.55	-
P/RPS	1.19	1.36	1.88	2.26	3.25	4.29	4.09	-18.58%
YoY %	-12.50%	-27.66%	-16.81%	-30.46%	-24.24%	4.89%	-	-
Horiz. %	29.10%	33.25%	45.97%	55.26%	79.46%	104.89%	100.00%	-
P/EPS	-35.42	-64.71	71.43	41.67	58.46	36.78	70.37	-
YoY %	45.26%	-190.59%	71.42%	-28.72%	58.95%	-47.73%	-	-
Horiz. %	-50.33%	-91.96%	101.51%	59.22%	83.08%	52.27%	100.00%	-
EY	-2.82	-1.55	1.40	2.40	1.71	2.72	1.42	-
YoY %	-81.94%	-210.71%	-41.67%	40.35%	-37.13%	91.55%	-	-
Horiz. %	-198.59%	-109.15%	98.59%	169.01%	120.42%	191.55%	100.00%	-
DY	0.00	0.00	0.00	3.33	3.61	4.34	0.00	-
YoY %	0.00%	0.00%	0.00%	-7.76%	-16.82%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	76.73%	83.18%	100.00%	-	-
P/NAPS	0.59	0.69	0.78	0.88	1.15	1.14	7.22	-34.11%
YoY %	-14.49%	-11.54%	-11.36%	-23.48%	0.88%	-84.21%	-	-
Horiz. %	8.17%	9.56%	10.80%	12.19%	15.93%	15.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	16/08/10	14/08/09	19/08/08	23/08/07	24/08/06	24/08/05	-
Price	0.13	0.22	0.27	0.28	0.34	0.31	0.47	-
P/RPS	0.91	1.36	2.03	2.11	2.90	4.15	3.49	-20.06%
YoY %	-33.09%	-33.00%	-3.79%	-27.24%	-30.12%	18.91%	-	-
Horiz. %	26.07%	38.97%	58.17%	60.46%	83.09%	118.91%	100.00%	-
P/EPS	-27.08	-64.71	77.14	38.89	52.31	35.63	60.13	-
YoY %	58.15%	-183.89%	98.35%	-25.65%	46.81%	-40.75%	-	-
Horiz. %	-45.04%	-107.62%	128.29%	64.68%	86.99%	59.25%	100.00%	-
EY	-3.69	-1.55	1.30	2.57	1.91	2.81	1.66	-
YoY %	-138.06%	-219.23%	-49.42%	34.55%	-32.03%	69.28%	-	-
Horiz. %	-222.29%	-93.37%	78.31%	154.82%	115.06%	169.28%	100.00%	-
DY	0.00	0.00	0.00	3.57	4.03	4.48	0.00	-
YoY %	0.00%	0.00%	0.00%	-11.41%	-10.04%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	79.69%	89.96%	100.00%	-	-
P/NAPS	0.45	0.69	0.84	0.82	1.03	1.11	6.17	-35.34%
YoY %	-34.78%	-17.86%	2.44%	-20.39%	-7.21%	-82.01%	-	-
Horiz. %	7.29%	11.18%	13.61%	13.29%	16.69%	17.99%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos