[SYMLIFE] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 391.16%
YoY- 700.05%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 83,865 99,717 44,061 37,557 33,101 50,049 26,431 20.27%
PBT 12,095 31,934 2,180 17,102 3,692 4,491 2,952 25.29%
Tax -1,622 -5,883 -1,857 -1,493 -1,741 -2,204 -1,277 3.89%
NP 10,473 26,051 323 15,609 1,951 2,287 1,675 34.05%
-
NP to SH 9,360 26,340 323 15,609 1,951 2,287 1,675 31.66%
-
Tax Rate 13.41% 18.42% 85.18% 8.73% 47.16% 49.08% 43.26% -
Total Cost 73,392 73,666 43,738 21,948 31,150 47,762 24,756 18.97%
-
Net Worth 386,138 356,720 419,899 516,026 309,682 295,283 623,793 -7.38%
Dividend
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 113,782 - - - -
Div Payout % - - - 728.95% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 386,138 356,720 419,899 516,026 309,682 295,283 623,793 -7.38%
NOSH 308,910 318,500 322,999 320,513 309,682 289,493 288,793 1.08%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.49% 26.12% 0.73% 41.56% 5.89% 4.57% 6.34% -
ROE 2.42% 7.38% 0.08% 3.02% 0.63% 0.77% 0.27% -
Per Share
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.15 31.31 13.64 11.72 10.69 17.29 9.15 18.99%
EPS 3.03 8.27 0.10 4.87 0.63 0.79 0.58 30.25%
DPS 0.00 0.00 0.00 35.50 0.00 0.00 0.00 -
NAPS 1.25 1.12 1.30 1.61 1.00 1.02 2.16 -8.37%
Adjusted Per Share Value based on latest NOSH - 320,513
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.71 13.92 6.15 5.24 4.62 6.99 3.69 20.27%
EPS 1.31 3.68 0.05 2.18 0.27 0.32 0.23 32.06%
DPS 0.00 0.00 0.00 15.88 0.00 0.00 0.00 -
NAPS 0.539 0.4979 0.5861 0.7203 0.4322 0.4122 0.8707 -7.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.14 0.65 0.91 0.71 0.96 1.02 1.10 -
P/RPS 4.20 2.08 6.67 6.06 8.98 5.90 12.02 -15.47%
P/EPS 37.62 7.86 910.00 14.58 152.38 129.11 189.66 -22.78%
EY 2.66 12.72 0.11 6.86 0.66 0.77 0.53 29.42%
DY 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.58 0.70 0.44 0.96 1.00 0.51 9.69%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 13/11/07 27/11/06 24/11/05 25/08/04 26/08/03 27/08/02 27/08/01 -
Price 1.07 0.69 0.76 0.60 1.12 1.14 1.18 -
P/RPS 3.94 2.20 5.57 5.12 10.48 6.59 12.89 -17.26%
P/EPS 35.31 8.34 760.00 12.32 177.78 144.30 203.45 -24.42%
EY 2.83 11.99 0.13 8.12 0.56 0.69 0.49 32.36%
DY 0.00 0.00 0.00 59.17 0.00 0.00 0.00 -
P/NAPS 0.86 0.62 0.58 0.37 1.12 1.12 0.55 7.40%

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