[SYMPHNY] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 99.91%
YoY- -33.87%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,360 139,738 126,087 126,320 121,906 120,747 80,401 1.19%
PBT 263 1,761 -3,729 6,774 9,383 9,898 3,174 -33.94%
Tax -202 -2,480 -2,518 -1,894 -1,346 379 3,989 -
NP 61 -719 -6,247 4,880 8,037 10,277 7,163 -54.77%
-
NP to SH -1,225 -719 -6,710 4,476 6,768 8,607 6,723 -
-
Tax Rate 76.81% 140.83% - 27.96% 14.35% -3.83% -125.68% -
Total Cost 86,299 140,457 132,334 121,440 113,869 110,470 73,238 2.77%
-
Net Worth 140,542 61,326 194,401 208,471 208,732 223,387 184,552 -4.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 6,325 - - -
Div Payout % - - - - 93.46% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 140,542 61,326 194,401 208,471 208,732 223,387 184,552 -4.43%
NOSH 520,526 211,470 627,102 613,150 632,523 657,022 659,117 -3.85%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.07% -0.51% -4.95% 3.86% 6.59% 8.51% 8.91% -
ROE -0.87% -1.17% -3.45% 2.15% 3.24% 3.85% 3.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.59 66.08 20.11 20.60 19.27 18.38 12.20 5.25%
EPS -0.19 -0.34 -1.07 0.73 1.07 1.31 1.02 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.27 0.29 0.31 0.34 0.33 0.34 0.28 -0.60%
Adjusted Per Share Value based on latest NOSH - 621,388
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.02 21.08 19.02 19.05 18.39 18.21 12.13 1.18%
EPS -0.18 -0.11 -1.01 0.68 1.02 1.30 1.01 -
DPS 0.00 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.212 0.0925 0.2932 0.3144 0.3148 0.3369 0.2783 -4.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.09 0.22 0.25 0.25 0.34 0.31 -
P/RPS 0.72 0.14 1.09 1.21 1.30 1.85 2.54 -18.93%
P/EPS -50.99 -26.47 -20.56 34.25 23.36 25.95 30.39 -
EY -1.96 -3.78 -4.86 2.92 4.28 3.85 3.29 -
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.44 0.31 0.71 0.74 0.76 1.00 1.11 -14.27%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 18/11/10 16/11/09 20/11/08 22/11/07 22/11/06 -
Price 0.12 0.13 0.22 0.28 0.22 0.33 0.32 -
P/RPS 0.72 0.20 1.09 1.36 1.14 1.80 2.62 -19.35%
P/EPS -50.99 -38.24 -20.56 38.36 20.56 25.19 31.37 -
EY -1.96 -2.62 -4.86 2.61 4.86 3.97 3.19 -
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.44 0.45 0.71 0.82 0.67 0.97 1.14 -14.65%

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