[SYMLIFE] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 103.28%
YoY- 25.35%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Revenue 38,831 63,441 70,536 70,991 71,531 47,286 42,180 -1.31%
PBT 3,435 12,328 5,441 23,305 17,161 2,276 8,544 -13.55%
Tax -1,152 -4,252 -1,694 -3,413 -1,417 -741 -4,506 -19.59%
NP 2,283 8,076 3,747 19,892 15,744 1,535 4,038 -8.71%
-
NP to SH 2,306 5,875 2,035 19,027 15,179 1,535 4,038 -8.56%
-
Tax Rate 33.54% 34.49% 31.13% 14.64% 8.26% 32.56% 52.74% -
Total Cost 36,548 55,365 66,789 51,099 55,787 45,751 38,142 -0.68%
-
Net Worth 428,257 414,544 412,814 401,044 372,315 431,718 519,171 -3.03%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Net Worth 428,257 414,544 412,814 401,044 372,315 431,718 519,171 -3.03%
NOSH 274,523 274,532 290,714 301,537 318,218 319,791 320,476 -2.44%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
NP Margin 5.88% 12.73% 5.31% 28.02% 22.01% 3.25% 9.57% -
ROE 0.54% 1.42% 0.49% 4.74% 4.08% 0.36% 0.78% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
RPS 14.14 23.11 24.26 23.54 22.48 14.79 13.16 1.15%
EPS 0.84 2.14 0.70 6.31 4.77 0.48 1.26 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.42 1.33 1.17 1.35 1.62 -0.60%
Adjusted Per Share Value based on latest NOSH - 301,537
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
RPS 5.42 8.85 9.85 9.91 9.98 6.60 5.89 -1.32%
EPS 0.32 0.82 0.28 2.66 2.12 0.21 0.56 -8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5978 0.5786 0.5762 0.5598 0.5197 0.6026 0.7246 -3.02%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 -
Price 1.05 0.60 0.70 1.04 0.81 0.69 0.79 -
P/RPS 7.42 2.60 2.89 4.42 3.60 4.67 6.00 3.45%
P/EPS 125.00 28.04 100.00 16.48 16.98 143.75 62.70 11.66%
EY 0.80 3.57 1.00 6.07 5.89 0.70 1.59 -10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.40 0.49 0.78 0.69 0.51 0.49 5.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Date 24/02/11 24/02/10 26/02/09 28/02/08 28/02/07 27/02/06 25/11/04 -
Price 1.15 0.62 0.56 0.89 0.88 0.71 0.90 -
P/RPS 8.13 2.68 2.31 3.78 3.91 4.80 6.84 2.80%
P/EPS 136.90 28.97 80.00 14.10 18.45 147.92 71.43 10.96%
EY 0.73 3.45 1.25 7.09 5.42 0.68 1.40 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.41 0.39 0.67 0.75 0.53 0.56 4.55%

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