[SYMLIFE] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 122.86%
YoY- -75.16%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 171,474 120,122 69,576 61,757 70,399 44,775 28,092 33.53%
PBT 42,657 -108,259 21,212 6,506 18,892 3,428 9,813 26.48%
Tax -9,490 -7,678 -2,425 -2,967 -4,644 -1,491 -2,729 22.04%
NP 33,167 -115,937 18,787 3,539 14,248 1,937 7,084 27.99%
-
NP to SH 32,393 -115,937 18,787 3,539 14,248 1,937 7,084 27.51%
-
Tax Rate 22.25% - 11.43% 45.60% 24.58% 43.49% 27.81% -
Total Cost 138,307 236,059 50,789 58,218 56,151 42,838 21,008 35.16%
-
Net Worth 357,088 415,315 516,161 310,438 297,197 624,465 682,270 -9.83%
Dividend
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 113,812 - - - - -
Div Payout % - - 605.80% - - - - -
Equity
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 357,088 415,315 516,161 310,438 297,197 624,465 682,270 -9.83%
NOSH 318,828 319,473 320,597 310,438 291,370 289,104 290,327 1.50%
Ratio Analysis
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.34% -96.52% 27.00% 5.73% 20.24% 4.33% 25.22% -
ROE 9.07% -27.92% 3.64% 1.14% 4.79% 0.31% 1.04% -
Per Share
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 53.78 37.60 21.70 19.89 24.16 15.49 9.68 31.54%
EPS 10.16 -36.29 5.86 1.14 4.89 0.67 2.44 25.61%
DPS 0.00 0.00 35.50 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.30 1.61 1.00 1.02 2.16 2.35 -11.17%
Adjusted Per Share Value based on latest NOSH - 309,682
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.93 16.77 9.71 8.62 9.83 6.25 3.92 33.53%
EPS 4.52 -16.18 2.62 0.49 1.99 0.27 0.99 27.47%
DPS 0.00 0.00 15.89 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.5797 0.7204 0.4333 0.4148 0.8716 0.9523 -9.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.65 0.91 0.71 0.96 1.02 1.10 1.71 -
P/RPS 1.21 2.42 3.27 4.83 4.22 7.10 17.67 -34.86%
P/EPS 6.40 -2.51 12.12 84.21 20.86 164.18 70.08 -31.79%
EY 15.63 -39.88 8.25 1.19 4.79 0.61 1.43 46.57%
DY 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.44 0.96 1.00 0.51 0.73 -3.61%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/11/06 24/11/05 25/08/04 26/08/03 27/08/02 27/08/01 28/08/00 -
Price 0.69 0.76 0.60 1.12 1.14 1.18 1.76 -
P/RPS 1.28 2.02 2.76 5.63 4.72 7.62 18.19 -34.57%
P/EPS 6.79 -2.09 10.24 98.25 23.31 176.12 72.13 -31.46%
EY 14.72 -47.75 9.77 1.02 4.29 0.57 1.39 45.83%
DY 0.00 0.00 59.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.37 1.12 1.12 0.55 0.75 -2.99%

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