[SYMPHNY] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.96%
YoY- 79.18%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 120,747 80,401 130,653 91,833 20,636 55.48%
PBT 9,898 3,174 10,361 22,876 10,152 -0.63%
Tax 379 3,989 -3,337 -8,027 -1,865 -
NP 10,277 7,163 7,024 14,849 8,287 5.52%
-
NP to SH 8,607 6,723 7,775 14,849 8,287 0.95%
-
Tax Rate -3.83% -125.68% 32.21% 35.09% 18.37% -
Total Cost 110,470 73,238 123,629 76,984 12,349 72.87%
-
Net Worth 223,387 184,552 53,329 86,833 30,109 64.98%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 223,387 184,552 53,329 86,833 30,109 64.98%
NOSH 657,022 659,117 660,840 611,069 276,233 24.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.51% 8.91% 5.38% 16.17% 40.16% -
ROE 3.85% 3.64% 14.58% 17.10% 27.52% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.38 12.20 19.77 15.03 7.47 25.22%
EPS 1.31 1.02 1.18 2.43 3.00 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.28 0.0807 0.1421 0.109 32.87%
Adjusted Per Share Value based on latest NOSH - 659,027
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.21 12.13 19.71 13.85 3.11 55.50%
EPS 1.30 1.01 1.17 2.24 1.25 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.2783 0.0804 0.131 0.0454 64.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.34 0.31 0.44 0.75 1.62 -
P/RPS 1.85 2.54 2.23 4.99 21.69 -45.93%
P/EPS 25.95 30.39 37.40 30.86 54.00 -16.72%
EY 3.85 3.29 2.67 3.24 1.85 20.09%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 5.45 5.28 14.86 -49.04%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/11/07 22/11/06 23/11/05 23/11/04 19/11/03 -
Price 0.33 0.32 0.34 0.86 1.85 -
P/RPS 1.80 2.62 1.72 5.72 24.76 -48.05%
P/EPS 25.19 31.37 28.90 35.39 61.67 -20.04%
EY 3.97 3.19 3.46 2.83 1.62 25.09%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.14 4.21 6.05 16.97 -51.08%

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