[SYMLIFE] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 116.01%
YoY- -46.2%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Revenue 116,889 119,858 177,601 168,098 171,474 120,122 69,576 8.64%
PBT 12,070 21,719 30,725 23,637 42,657 -108,259 21,212 -8.62%
Tax -4,014 -6,664 -9,940 -4,678 -9,490 -7,678 -2,425 8.39%
NP 8,056 15,055 20,785 18,959 33,167 -115,937 18,787 -12.66%
-
NP to SH 8,099 12,010 18,782 17,428 32,393 -115,937 18,787 -12.58%
-
Tax Rate 33.26% 30.68% 32.35% 19.79% 22.25% - 11.43% -
Total Cost 108,833 104,803 156,816 149,139 138,307 236,059 50,789 12.95%
-
Net Worth 424,103 408,559 415,739 386,944 357,088 415,315 516,161 -3.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Div - - - - - - 113,812 -
Div Payout % - - - - - - 605.80% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Net Worth 424,103 408,559 415,739 386,944 357,088 415,315 516,161 -3.09%
NOSH 273,614 274,200 294,850 309,555 318,828 319,473 320,597 -2.50%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
NP Margin 6.89% 12.56% 11.70% 11.28% 19.34% -96.52% 27.00% -
ROE 1.91% 2.94% 4.52% 4.50% 9.07% -27.92% 3.64% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 42.72 43.71 60.23 54.30 53.78 37.60 21.70 11.43%
EPS 2.96 4.38 6.37 5.63 10.16 -36.29 5.86 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.50 -
NAPS 1.55 1.49 1.41 1.25 1.12 1.30 1.61 -0.60%
Adjusted Per Share Value based on latest NOSH - 308,910
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 16.32 16.73 24.79 23.46 23.93 16.77 9.71 8.65%
EPS 1.13 1.68 2.62 2.43 4.52 -16.18 2.62 -12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.89 -
NAPS 0.592 0.5703 0.5803 0.5401 0.4984 0.5797 0.7204 -3.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 -
Price 0.97 0.64 0.72 1.14 0.65 0.91 0.71 -
P/RPS 2.27 1.46 1.20 2.10 1.21 2.42 3.27 -5.66%
P/EPS 32.77 14.61 11.30 20.25 6.40 -2.51 12.12 17.23%
EY 3.05 6.84 8.85 4.94 15.63 -39.88 8.25 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 50.00 -
P/NAPS 0.63 0.43 0.51 0.91 0.58 0.70 0.44 5.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 23/11/10 12/11/09 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 -
Price 0.97 0.63 0.72 1.07 0.69 0.76 0.60 -
P/RPS 2.27 1.44 1.20 1.97 1.28 2.02 2.76 -3.07%
P/EPS 32.77 14.38 11.30 19.01 6.79 -2.09 10.24 20.43%
EY 3.05 6.95 8.85 5.26 14.72 -47.75 9.77 -16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 59.17 -
P/NAPS 0.63 0.42 0.51 0.86 0.62 0.58 0.37 8.88%

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