[SYMPHNY] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 60.47%
YoY- 295.04%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 48,777 58,671 65,825 54,129 90,535 85,728 85,147 -8.52%
PBT 8,414 -1,228 2,358 2,915 -840 -37 4,028 12.49%
Tax -3,370 -1,036 -2,333 -676 -1,714 -1,769 -1,433 14.65%
NP 5,044 -2,264 25 2,239 -2,554 -1,806 2,595 11.21%
-
NP to SH 4,047 -2,075 -922 1,706 -3,047 -1,806 2,239 9.92%
-
Tax Rate 40.05% - 98.94% 23.19% - - 35.58% -
Total Cost 43,733 60,935 65,800 51,890 93,089 87,534 82,552 -9.65%
-
Net Worth 112,785 107,096 138,299 177,161 184,089 169,976 204,708 -9.09%
Dividend
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 112,785 107,096 138,299 177,161 184,089 169,976 204,708 -9.09%
NOSH 663,442 669,354 658,571 656,153 634,791 531,176 639,714 0.58%
Ratio Analysis
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.34% -3.86% 0.04% 4.14% -2.82% -2.11% 3.05% -
ROE 3.59% -1.94% -0.67% 0.96% -1.66% -1.06% 1.09% -
Per Share
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.35 8.77 10.00 8.25 14.26 16.14 13.31 -9.05%
EPS 0.61 -0.31 -0.14 0.26 -0.48 -0.34 0.35 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.21 0.27 0.29 0.32 0.32 -9.61%
Adjusted Per Share Value based on latest NOSH - 663,043
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.36 8.85 9.93 8.16 13.65 12.93 12.84 -8.51%
EPS 0.61 -0.31 -0.14 0.26 -0.46 -0.27 0.34 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1615 0.2086 0.2672 0.2776 0.2564 0.3087 -9.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.145 0.215 0.115 0.12 0.17 0.22 0.25 -
P/RPS 1.97 2.45 1.15 1.45 1.19 1.36 1.88 0.75%
P/EPS 23.77 -69.35 -82.14 46.15 -35.42 -64.71 71.43 -16.13%
EY 4.21 -1.44 -1.22 2.17 -2.82 -1.55 1.40 19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.34 0.55 0.44 0.59 0.69 0.78 1.38%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 16/11/15 17/11/14 20/08/13 27/08/12 24/08/11 16/08/10 14/08/09 -
Price 0.18 0.175 0.11 0.12 0.13 0.22 0.27 -
P/RPS 2.45 2.00 1.10 1.45 0.91 1.36 2.03 3.05%
P/EPS 29.51 -56.45 -78.57 46.15 -27.08 -64.71 77.14 -14.24%
EY 3.39 -1.77 -1.27 2.17 -3.69 -1.55 1.30 16.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 0.52 0.44 0.45 0.69 0.84 3.78%

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