[SYMLIFE] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -69.87%
YoY- 40.04%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 47,286 42,180 42,485 33,845 27,350 7,535 15,103 -1.20%
PBT 2,276 8,544 2,946 3,642 2,191 697 2,876 0.24%
Tax -741 -4,506 -344 -2,953 -1,699 -433 -248 -1.16%
NP 1,535 4,038 2,602 689 492 264 2,628 0.57%
-
NP to SH 1,535 4,038 2,602 689 492 264 2,628 0.57%
-
Tax Rate 32.56% 52.74% 11.68% 81.08% 77.54% 62.12% 8.62% -
Total Cost 45,751 38,142 39,883 33,156 26,858 7,271 12,475 -1.37%
-
Net Worth 431,718 519,171 317,317 306,874 625,129 689,333 66,872,489 5.52%
Dividend
31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 431,718 519,171 317,317 306,874 625,129 689,333 66,872,489 5.52%
NOSH 319,791 320,476 317,317 299,565 289,411 293,333 288,791 -0.10%
Ratio Analysis
31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.25% 9.57% 6.12% 2.04% 1.80% 3.50% 17.40% -
ROE 0.36% 0.78% 0.82% 0.22% 0.08% 0.04% 0.00% -
Per Share
31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 14.79 13.16 13.39 11.30 9.45 2.57 5.23 -1.10%
EPS 0.48 1.26 0.82 0.23 0.17 0.09 0.91 0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.62 1.00 1.0244 2.16 2.35 231.56 5.63%
Adjusted Per Share Value based on latest NOSH - 299,565
31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 6.60 5.89 5.93 4.72 3.82 1.05 2.11 -1.20%
EPS 0.21 0.56 0.36 0.10 0.07 0.04 0.37 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6026 0.7246 0.4429 0.4283 0.8725 0.9622 93.3392 5.52%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/12/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.69 0.79 0.92 0.85 0.83 1.57 0.00 -
P/RPS 4.67 6.00 6.87 7.52 8.78 61.12 0.00 -100.00%
P/EPS 143.75 62.70 112.20 369.57 488.24 1,744.44 0.00 -100.00%
EY 0.70 1.59 0.89 0.27 0.20 0.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.92 0.83 0.38 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 27/02/06 25/11/04 21/11/03 26/11/02 26/11/01 27/11/00 25/11/99 -
Price 0.71 0.90 0.91 0.79 0.99 1.22 0.00 -
P/RPS 4.80 6.84 6.80 6.99 10.48 47.49 0.00 -100.00%
P/EPS 147.92 71.43 110.98 343.48 582.35 1,355.56 0.00 -100.00%
EY 0.68 1.40 0.90 0.29 0.17 0.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.91 0.77 0.46 0.52 0.00 -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
Post a Comment