[SYMPHNY] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 10.89%

YoY- -20.75%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	40,483	41,401	44,691	26,380	55,771	37,553	7,251	33.15%
YoY %	-2.22%	-7.36%	69.41%	-52.70%	48.51%	417.90%	-	-
Horiz. %	558.31%	570.97%	616.34%	363.81%	769.15%	517.90%	100.00%	-
PBT	2,250	3,672	3,025	268	5,596	8,256	3,395	-6.62%
YoY %	-38.73%	21.39%	1,028.73%	-95.21%	-32.22%	143.18%	-	-
Horiz. %	66.27%	108.16%	89.10%	7.89%	164.83%	243.18%	100.00%	-
Tax	-727	294	1,368	2,772	-2,172	-2,224	-368	12.00%
YoY %	-347.28%	-78.51%	-50.65%	227.62%	2.34%	-504.35%	-	-
Horiz. %	197.55%	-79.89%	-371.74%	-753.26%	590.22%	604.35%	100.00%	-
NP	1,523	3,966	4,393	3,040	3,424	6,032	3,027	-10.80%
YoY %	-61.60%	-9.72%	44.51%	-11.21%	-43.24%	99.27%	-	-
Horiz. %	50.31%	131.02%	145.13%	100.43%	113.12%	199.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,364	3,218	3,796	3,005	3,792	6,032	3,027	-12.43%
YoY %	-57.61%	-15.23%	26.32%	-20.75%	-37.14%	99.27%	-	-
Horiz. %	45.06%	106.31%	125.40%	99.27%	125.27%	199.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.31%	-8.01%	-45.22%	-1,034.33%	38.81%	26.94%	10.84%	-
YoY %	503.37%	82.29%	95.63%	-2,765.11%	44.06%	148.52%	-	-
Horiz. %	298.06%	-73.89%	-417.16%	-9,541.79%	358.03%	248.52%	100.00%	-
Total Cost	38,960	37,435	40,298	23,340	52,347	31,521	4,224	44.76%
YoY %	4.07%	-7.10%	72.66%	-55.41%	66.07%	646.24%	-	-
Horiz. %	922.35%	886.25%	954.02%	552.56%	1,239.28%	746.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,847	214,533	219,768	182,913	50,541	89,115	26,967	40.50%
YoY %	-3.12%	-2.38%	20.15%	261.91%	-43.29%	230.46%	-	-
Horiz. %	770.75%	795.54%	814.95%	678.28%	187.42%	330.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	207,847	214,533	219,768	182,913	50,541	89,115	26,967	40.50%
YoY %	-3.12%	-2.38%	20.15%	261.91%	-43.29%	230.46%	-	-
Horiz. %	770.75%	795.54%	814.95%	678.28%	187.42%	330.46%	100.00%	-
NOSH	649,523	630,980	665,964	653,260	663,275	440,291	275,181	15.37%
YoY %	2.94%	-5.25%	1.94%	-1.51%	50.64%	60.00%	-	-
Horiz. %	236.03%	229.30%	242.01%	237.39%	241.03%	160.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	3.76%	9.58%	9.83%	11.52%	6.14%	16.06%	41.75%	-
YoY %	-60.75%	-2.54%	-14.67%	87.62%	-61.77%	-61.53%	-	-
Horiz. %	9.01%	22.95%	23.54%	27.59%	14.71%	38.47%	100.00%	-
ROE	0.66%	1.50%	1.73%	1.64%	7.50%	6.77%	11.22%	-
YoY %	-56.00%	-13.29%	5.49%	-78.13%	10.78%	-39.66%	-	-
Horiz. %	5.88%	13.37%	15.42%	14.62%	66.84%	60.34%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	6.23	6.56	6.71	4.04	8.41	8.53	2.63	15.44%
YoY %	-5.03%	-2.24%	66.09%	-51.96%	-1.41%	224.33%	-	-
Horiz. %	236.88%	249.43%	255.13%	153.61%	319.77%	324.33%	100.00%	-
EPS	0.21	0.51	0.57	0.45	0.57	1.37	1.10	-24.09%
YoY %	-58.82%	-10.53%	26.67%	-21.05%	-58.39%	24.55%	-	-
Horiz. %	19.09%	46.36%	51.82%	40.91%	51.82%	124.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.32	0.34	0.33	0.28	0.0762	0.2024	0.098	21.77%
YoY %	-5.88%	3.03%	17.86%	267.45%	-62.35%	106.53%	-	-
Horiz. %	326.53%	346.94%	336.73%	285.71%	77.76%	206.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 653,260
RPS	6.11	6.24	6.74	3.98	8.41	5.66	1.09	33.24%
YoY %	-2.08%	-7.42%	69.35%	-52.68%	48.59%	419.27%	-	-
Horiz. %	560.55%	572.48%	618.35%	365.14%	771.56%	519.27%	100.00%	-
EPS	0.21	0.49	0.57	0.45	0.57	0.91	0.46	-12.24%
YoY %	-57.14%	-14.04%	26.67%	-21.05%	-37.36%	97.83%	-	-
Horiz. %	45.65%	106.52%	123.91%	97.83%	123.91%	197.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3135	0.3236	0.3315	0.2759	0.0762	0.1344	0.0407	40.48%
YoY %	-3.12%	-2.38%	20.15%	262.07%	-43.30%	230.22%	-	-
Horiz. %	770.27%	795.09%	814.50%	677.89%	187.22%	330.22%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.25	0.30	0.38	0.32	0.55	1.26	1.23	-
P/RPS	4.01	4.57	5.66	7.92	6.54	14.77	46.68	-33.54%
YoY %	-12.25%	-19.26%	-28.54%	21.10%	-55.72%	-68.36%	-	-
Horiz. %	8.59%	9.79%	12.13%	16.97%	14.01%	31.64%	100.00%	-
P/EPS	119.05	58.82	66.67	69.57	96.20	91.97	111.82	1.04%
YoY %	102.40%	-11.77%	-4.17%	-27.68%	4.60%	-17.75%	-	-
Horiz. %	106.47%	52.60%	59.62%	62.22%	86.03%	82.25%	100.00%	-
EY	0.84	1.70	1.50	1.44	1.04	1.09	0.89	-0.95%
YoY %	-50.59%	13.33%	4.17%	38.46%	-4.59%	22.47%	-	-
Horiz. %	94.38%	191.01%	168.54%	161.80%	116.85%	122.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.88	1.15	1.14	7.22	6.23	12.55	-37.03%
YoY %	-11.36%	-23.48%	0.88%	-84.21%	15.89%	-50.36%	-	-
Horiz. %	6.22%	7.01%	9.16%	9.08%	57.53%	49.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	14/08/09	19/08/08	23/08/07	24/08/06	24/08/05	19/08/04	21/08/03	-
Price	0.27	0.28	0.34	0.31	0.47	0.67	1.92	-
P/RPS	4.33	4.27	5.07	7.68	5.59	7.86	72.87	-37.50%
YoY %	1.41%	-15.78%	-33.98%	37.39%	-28.88%	-89.21%	-	-
Horiz. %	5.94%	5.86%	6.96%	10.54%	7.67%	10.79%	100.00%	-
P/EPS	128.57	54.90	59.65	67.39	82.21	48.91	174.55	-4.96%
YoY %	134.19%	-7.96%	-11.49%	-18.03%	68.08%	-71.98%	-	-
Horiz. %	73.66%	31.45%	34.17%	38.61%	47.10%	28.02%	100.00%	-
EY	0.78	1.82	1.68	1.48	1.22	2.04	0.57	5.36%
YoY %	-57.14%	8.33%	13.51%	21.31%	-40.20%	257.89%	-	-
Horiz. %	136.84%	319.30%	294.74%	259.65%	214.04%	357.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.84	0.82	1.03	1.11	6.17	3.31	19.59	-40.80%
YoY %	2.44%	-20.39%	-7.21%	-82.01%	86.40%	-83.10%	-	-
Horiz. %	4.29%	4.19%	5.26%	5.67%	31.50%	16.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos