[SYMPHNY] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3074.37%
YoY- -905.59%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 52,426 185,870 174,573 170,522 158,567 160,019 118,095 -12.64%
PBT -39,415 169 -20,545 9,690 9,348 15,494 4,658 -
Tax 1,767 -3,458 -550 -6,540 2,006 120 -1,870 -
NP -37,648 -3,289 -21,095 3,150 11,354 15,614 2,788 -
-
NP to SH -38,886 -3,867 -21,828 3,315 11,087 13,156 2,116 -
-
Tax Rate - 2,046.15% - 67.49% -21.46% -0.77% 40.15% -
Total Cost 90,074 189,159 195,668 167,372 147,213 144,405 115,307 -4.02%
-
Net Worth 138,516 179,423 182,424 208,722 207,881 229,084 224,825 -7.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 3,069 9,449 6,545 - -
Div Payout % - - - 92.59% 85.23% 49.75% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 138,516 179,423 182,424 208,722 207,881 229,084 224,825 -7.74%
NOSH 659,602 664,531 629,048 613,888 629,943 654,527 661,250 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -71.81% -1.77% -12.08% 1.85% 7.16% 9.76% 2.36% -
ROE -28.07% -2.16% -11.97% 1.59% 5.33% 5.74% 0.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.95 27.97 27.75 27.78 25.17 24.45 17.86 -12.60%
EPS -5.89 -0.59 -3.47 0.54 1.76 2.01 0.32 -
DPS 0.00 0.00 0.00 0.50 1.50 1.00 0.00 -
NAPS 0.21 0.27 0.29 0.34 0.33 0.35 0.34 -7.70%
Adjusted Per Share Value based on latest NOSH - 660,089
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.91 28.03 26.33 25.72 23.92 24.13 17.81 -12.64%
EPS -5.86 -0.58 -3.29 0.50 1.67 1.98 0.32 -
DPS 0.00 0.00 0.00 0.46 1.43 0.99 0.00 -
NAPS 0.2089 0.2706 0.2751 0.3148 0.3135 0.3455 0.3391 -7.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.14 0.21 0.24 0.18 0.32 0.29 -
P/RPS 1.51 0.50 0.76 0.86 0.72 1.31 1.62 -1.16%
P/EPS -2.04 -24.06 -6.05 44.44 10.23 15.92 90.63 -
EY -49.13 -4.16 -16.52 2.25 9.78 6.28 1.10 -
DY 0.00 0.00 0.00 2.08 8.33 3.13 0.00 -
P/NAPS 0.57 0.52 0.72 0.71 0.55 0.91 0.85 -6.43%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 20/02/12 28/02/11 25/02/10 23/02/09 22/02/08 27/02/07 -
Price 0.095 0.17 0.19 0.25 0.17 0.29 0.47 -
P/RPS 1.20 0.61 0.68 0.90 0.68 1.19 2.63 -12.24%
P/EPS -1.61 -29.21 -5.48 46.30 9.66 14.43 146.88 -
EY -62.06 -3.42 -18.26 2.16 10.35 6.93 0.68 -
DY 0.00 0.00 0.00 2.00 8.82 3.45 0.00 -
P/NAPS 0.45 0.63 0.66 0.74 0.52 0.83 1.38 -17.02%

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