[SYMLIFE] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 73.52%
YoY- -58.89%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 243,005 167,408 111,756 104,242 104,244 72,125 35,627 35.92%
PBT 59,818 -105,983 29,756 9,452 22,534 5,619 10,510 32.05%
Tax -10,907 -8,419 -6,931 -3,311 -7,597 -3,190 -3,162 21.89%
NP 48,911 -114,402 22,825 6,141 14,937 2,429 7,348 35.39%
-
NP to SH 47,572 -114,402 22,825 6,141 14,937 2,429 7,348 34.79%
-
Tax Rate 18.23% - 23.29% 35.03% 33.71% 56.77% 30.09% -
Total Cost 194,094 281,810 88,931 98,101 89,307 69,696 28,279 36.06%
-
Net Worth 371,805 431,283 518,604 313,316 304,204 632,125 682,521 -9.25%
Dividend
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 113,644 - - - - -
Div Payout % - - 497.90% - - - - -
Equity
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 371,805 431,283 518,604 313,316 304,204 632,125 682,521 -9.25%
NOSH 317,782 319,469 320,126 313,316 296,958 292,650 290,434 1.44%
Ratio Analysis
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 20.13% -68.34% 20.42% 5.89% 14.33% 3.37% 20.62% -
ROE 12.79% -26.53% 4.40% 1.96% 4.91% 0.38% 1.08% -
Per Share
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.47 52.40 34.91 33.27 35.10 24.65 12.27 33.98%
EPS 14.97 -35.81 7.13 1.96 5.03 0.83 2.53 32.87%
DPS 0.00 0.00 35.50 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.35 1.62 1.00 1.0244 2.16 2.35 -10.55%
Adjusted Per Share Value based on latest NOSH - 317,317
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.92 23.37 15.60 14.55 14.55 10.07 4.97 35.94%
EPS 6.64 -15.97 3.19 0.86 2.08 0.34 1.03 34.70%
DPS 0.00 0.00 15.86 0.00 0.00 0.00 0.00 -
NAPS 0.519 0.602 0.7239 0.4373 0.4246 0.8823 0.9526 -9.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.81 0.69 0.79 0.92 0.85 0.83 1.57 -
P/RPS 1.06 1.32 2.26 2.77 2.42 3.37 12.80 -32.85%
P/EPS 5.41 -1.93 11.08 46.94 16.90 100.00 62.06 -32.29%
EY 18.48 -51.90 9.03 2.13 5.92 1.00 1.61 47.72%
DY 0.00 0.00 44.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.51 0.49 0.92 0.83 0.38 0.67 0.47%
Price Multiplier on Announcement Date
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/02/07 27/02/06 25/11/04 21/11/03 26/11/02 26/11/01 27/11/00 -
Price 0.88 0.71 0.90 0.91 0.79 0.99 1.22 -
P/RPS 1.15 1.35 2.58 2.74 2.25 4.02 9.95 -29.17%
P/EPS 5.88 -1.98 12.62 46.43 15.71 119.28 48.22 -28.56%
EY 17.01 -50.44 7.92 2.15 6.37 0.84 2.07 40.03%
DY 0.00 0.00 39.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.53 0.56 0.91 0.77 0.46 0.52 6.03%

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