[SYMPHNY] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 132.28%
YoY- -10.39%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 158,567 160,019 118,095 197,672 133,124 33,579 36.35%
PBT 9,348 15,494 4,658 18,916 28,615 15,845 -10.00%
Tax 2,006 120 -1,870 -418 -8,460 -3,494 -
NP 11,354 15,614 2,788 18,498 20,155 12,351 -1.66%
-
NP to SH 11,087 13,156 2,116 18,060 20,155 12,351 -2.13%
-
Tax Rate -21.46% -0.77% 40.15% 2.21% 29.56% 22.05% -
Total Cost 147,213 144,405 115,307 179,174 112,969 21,228 47.23%
-
Net Worth 207,881 229,084 224,825 184,465 489,835 34,228 43.38%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,449 6,545 - - 9,359 6,923 6.41%
Div Payout % 85.23% 49.75% - - 46.44% 56.05% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 207,881 229,084 224,825 184,465 489,835 34,228 43.38%
NOSH 629,943 654,527 661,250 658,804 623,993 276,928 17.84%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.16% 9.76% 2.36% 9.36% 15.14% 36.78% -
ROE 5.33% 5.74% 0.94% 9.79% 4.11% 36.08% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.17 24.45 17.86 30.00 21.33 12.13 15.70%
EPS 1.76 2.01 0.32 2.74 3.23 4.46 -16.95%
DPS 1.50 1.00 0.00 0.00 1.50 2.50 -9.70%
NAPS 0.33 0.35 0.34 0.28 0.785 0.1236 21.67%
Adjusted Per Share Value based on latest NOSH - 661,474
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.92 24.13 17.81 29.81 20.08 5.06 36.38%
EPS 1.67 1.98 0.32 2.72 3.04 1.86 -2.12%
DPS 1.43 0.99 0.00 0.00 1.41 1.04 6.56%
NAPS 0.3135 0.3455 0.3391 0.2782 0.7388 0.0516 43.39%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.18 0.32 0.29 0.29 0.81 2.04 -
P/RPS 0.72 1.31 1.62 0.97 3.80 16.82 -46.71%
P/EPS 10.23 15.92 90.63 10.58 25.08 45.74 -25.85%
EY 9.78 6.28 1.10 9.45 3.99 2.19 34.84%
DY 8.33 3.13 0.00 0.00 1.85 1.23 46.54%
P/NAPS 0.55 0.91 0.85 1.04 1.03 16.50 -49.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/09 22/02/08 27/02/07 24/02/06 25/02/05 25/02/04 -
Price 0.17 0.29 0.47 0.30 0.75 2.20 -
P/RPS 0.68 1.19 2.63 1.00 3.52 18.14 -48.10%
P/EPS 9.66 14.43 146.88 10.94 23.22 49.33 -27.80%
EY 10.35 6.93 0.68 9.14 4.31 2.03 38.46%
DY 8.82 3.45 0.00 0.00 2.00 1.14 50.49%
P/NAPS 0.52 0.83 1.38 1.07 0.96 17.80 -50.63%

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