[SYMPHNY] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -557.04%
YoY- -144.79%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 44,202 36,661 39,272 37,694 67,019 41,291 12,943 22.69%
PBT 2,916 -35 5,596 1,484 8,555 5,739 5,693 -10.54%
Tax -4,646 3,352 -259 -5,859 2,919 -433 -1,629 19.06%
NP -1,730 3,317 5,337 -4,375 11,474 5,306 4,064 -
-
NP to SH -1,161 4,319 4,549 -4,607 10,285 5,306 4,064 -
-
Tax Rate 159.33% - 4.63% 394.81% -34.12% 7.54% 28.61% -
Total Cost 45,932 33,344 33,935 42,069 55,545 35,985 8,879 31.47%
-
Net Worth 207,757 206,560 227,449 243,512 185,212 520,651 34,642 34.75%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,055 3,129 6,498 - - 9,948 7,006 -12.90%
Div Payout % 0.00% 72.46% 142.86% - - 187.50% 172.41% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 207,757 206,560 227,449 243,512 185,212 520,651 34,642 34.75%
NOSH 611,052 625,942 649,857 658,142 661,474 663,249 280,275 13.85%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -3.91% 9.05% 13.59% -11.61% 17.12% 12.85% 31.40% -
ROE -0.56% 2.09% 2.00% -1.89% 5.55% 1.02% 11.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.23 5.86 6.04 5.73 10.13 6.23 4.62 7.74%
EPS -0.19 0.69 0.70 -0.70 1.56 0.80 1.45 -
DPS 0.50 0.50 1.00 0.00 0.00 1.50 2.50 -23.50%
NAPS 0.34 0.33 0.35 0.37 0.28 0.785 0.1236 18.35%
Adjusted Per Share Value based on latest NOSH - 658,142
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.67 5.53 5.92 5.68 10.11 6.23 1.95 22.72%
EPS -0.18 0.65 0.69 -0.69 1.55 0.80 0.61 -
DPS 0.46 0.47 0.98 0.00 0.00 1.50 1.06 -12.97%
NAPS 0.3133 0.3115 0.343 0.3673 0.2793 0.7852 0.0522 34.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.24 0.18 0.32 0.29 0.29 0.81 2.04 -
P/RPS 3.32 3.07 5.30 5.06 2.86 13.01 44.18 -35.01%
P/EPS -126.32 26.09 45.71 -41.43 18.65 101.25 140.69 -
EY -0.79 3.83 2.19 -2.41 5.36 0.99 0.71 -
DY 2.08 2.78 3.13 0.00 0.00 1.85 1.23 9.14%
P/NAPS 0.71 0.55 0.91 0.78 1.04 1.03 16.50 -40.77%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 22/02/08 27/02/07 24/02/06 25/02/05 25/02/04 -
Price 0.25 0.17 0.29 0.47 0.30 0.75 2.20 -
P/RPS 3.46 2.90 4.80 8.21 2.96 12.05 47.64 -35.38%
P/EPS -131.58 24.64 41.43 -67.14 19.29 93.75 151.72 -
EY -0.76 4.06 2.41 -1.49 5.18 1.07 0.66 -
DY 2.00 2.94 3.45 0.00 0.00 2.00 1.14 9.81%
P/NAPS 0.74 0.52 0.83 1.27 1.07 0.96 17.80 -41.11%

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