[SYMLIFE] YoY Quarter Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/12/04	31/12/03	CAGR
Quarter Result
Revenue	74,174	43,907	65,285	117,120	47,587	38,568	71,052	0.69%
YoY %	68.93%	-32.75%	-44.26%	146.12%	23.38%	-45.72%	-	-
Horiz. %	104.39%	61.80%	91.88%	164.84%	66.97%	54.28%	100.00%	-
PBT	16,657	1,947	11,628	23,131	-108,533	6,090	-39,810	-
YoY %	755.52%	-83.26%	-49.73%	121.31%	-1,882.15%	115.30%	-	-
Horiz. %	-41.84%	-4.89%	-29.21%	-58.10%	272.63%	-15.30%	100.00%	-
Tax	-5,401	-2,969	-2,025	-8,417	4,339	-2,089	-2,510	13.03%
YoY %	-81.91%	-46.62%	75.94%	-293.98%	307.71%	16.77%	-	-
Horiz. %	215.18%	118.29%	80.68%	335.34%	-172.87%	83.23%	100.00%	-
NP	11,256	-1,022	9,603	14,714	-104,194	4,001	-42,320	-
YoY %	1,201.37%	-110.64%	-34.74%	114.12%	-2,704.20%	109.45%	-	-
Horiz. %	-26.60%	2.41%	-22.69%	-34.77%	246.21%	-9.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,841	-2,474	10,247	14,349	-104,194	4,001	-42,320	-
YoY %	497.78%	-124.14%	-28.59%	113.77%	-2,704.20%	109.45%	-	-
Horiz. %	-23.25%	5.85%	-24.21%	-33.91%	246.21%	-9.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.42%	152.49%	17.41%	36.39%	-	34.30%	-	-
YoY %	-78.74%	775.88%	-52.16%	0.00%	-	0.00%	-	-
Horiz. %	94.52%	444.58%	50.76%	106.09%	-	100.00%	-	-
Total Cost	62,918	44,929	55,682	102,406	151,781	34,567	113,372	-8.98%
YoY %	40.04%	-19.31%	-45.63%	-32.53%	339.09%	-69.51%	-	-
Horiz. %	55.50%	39.63%	49.11%	90.33%	133.88%	30.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,191	407,647	405,113	377,441	325,905	547,742	378,053	1.78%
YoY %	3.57%	0.63%	7.33%	15.81%	-40.50%	44.88%	-	-
Horiz. %	111.68%	107.83%	107.16%	99.84%	86.21%	144.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/12/04	31/12/03	CAGR
Dividend
Div	8,224	4,217	8,936	7,798	-	8,007	3,203	16.27%
YoY %	95.02%	-52.81%	14.59%	0.00%	-	149.98%	-	-
Horiz. %	256.76%	131.66%	278.99%	243.46%	-	249.98%	100.00%	-
Div Payout %	83.57%	0.00%	87.21%	54.35%	-	200.15%	0.00%	-
YoY %	0.00%	0.00%	60.46%	0.00%	-	0.00%	-	-
Horiz. %	41.75%	0.00%	43.57%	27.15%	-	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/12/04	31/12/03	CAGR
Equity
Net Worth	422,191	407,647	405,113	377,441	325,905	547,742	378,053	1.78%
YoY %	3.57%	0.63%	7.33%	15.81%	-40.50%	44.88%	-	-
Horiz. %	111.68%	107.83%	107.16%	99.84%	86.21%	144.88%	100.00%	-
NOSH	274,150	281,136	297,877	311,934	319,515	320,317	320,384	-2.46%
YoY %	-2.48%	-5.62%	-4.51%	-2.37%	-0.25%	-0.02%	-	-
Horiz. %	85.57%	87.75%	92.97%	97.36%	99.73%	99.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	15.18%	-2.33%	14.71%	12.56%	-218.95%	10.37%	-59.56%	-
YoY %	751.50%	-115.84%	17.12%	105.74%	-2,211.38%	117.41%	-	-
Horiz. %	-25.49%	3.91%	-24.70%	-21.09%	367.61%	-17.41%	100.00%	-
ROE	2.33%	-0.61%	2.53%	3.80%	-31.97%	0.73%	-11.19%	-
YoY %	481.97%	-124.11%	-33.42%	111.89%	-4,479.45%	106.52%	-	-
Horiz. %	-20.82%	5.45%	-22.61%	-33.96%	285.70%	-6.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/12/04	31/12/03	CAGR
Per Share
RPS	27.06	15.62	21.92	37.55	14.89	12.04	22.18	3.23%
YoY %	73.24%	-28.74%	-41.62%	152.18%	23.67%	-45.72%	-	-
Horiz. %	122.00%	70.42%	98.83%	169.30%	67.13%	54.28%	100.00%	-
EPS	3.59	-0.88	3.44	4.60	-32.61	1.25	-13.21	-
YoY %	507.95%	-125.58%	-25.22%	114.11%	-2,708.80%	109.46%	-	-
Horiz. %	-27.18%	6.66%	-26.04%	-34.82%	246.86%	-9.46%	100.00%	-
DPS	3.00	1.50	3.00	2.50	0.00	2.50	1.00	19.21%
YoY %	100.00%	-50.00%	20.00%	0.00%	0.00%	150.00%	-	-
Horiz. %	300.00%	150.00%	300.00%	250.00%	0.00%	250.00%	100.00%	-
NAPS	1.54	1.45	1.36	1.21	1.02	1.71	1.18	4.35%
YoY %	6.21%	6.62%	12.40%	18.63%	-40.35%	44.92%	-	-
Horiz. %	130.51%	122.88%	115.25%	102.54%	86.44%	144.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 311,934
RPS	10.35	6.13	9.11	16.35	6.64	5.38	9.92	0.68%
YoY %	68.84%	-32.71%	-44.28%	146.23%	23.42%	-45.77%	-	-
Horiz. %	104.33%	61.79%	91.83%	164.82%	66.94%	54.23%	100.00%	-
EPS	1.37	-0.35	1.43	2.00	-14.54	0.56	-5.91	-
YoY %	491.43%	-124.48%	-28.50%	113.76%	-2,696.43%	109.48%	-	-
Horiz. %	-23.18%	5.92%	-24.20%	-33.84%	246.02%	-9.48%	100.00%	-
DPS	1.15	0.59	1.25	1.09	0.00	1.12	0.45	16.19%
YoY %	94.92%	-52.80%	14.68%	0.00%	0.00%	148.89%	-	-
Horiz. %	255.56%	131.11%	277.78%	242.22%	0.00%	248.89%	100.00%	-
NAPS	0.5893	0.569	0.5654	0.5268	0.4549	0.7645	0.5277	1.78%
YoY %	3.57%	0.64%	7.33%	15.81%	-40.50%	44.87%	-	-
Horiz. %	111.67%	107.83%	107.14%	99.83%	86.20%	144.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/12/04	31/12/03	-
Price	0.65	0.54	0.86	0.93	0.70	0.90	0.96	-
P/RPS	2.40	3.46	3.92	2.48	4.70	7.47	4.33	-9.00%
YoY %	-30.64%	-11.73%	58.06%	-47.23%	-37.08%	72.52%	-	-
Horiz. %	55.43%	79.91%	90.53%	57.27%	108.55%	172.52%	100.00%	-
P/EPS	18.11	-61.36	25.00	20.22	-2.15	72.05	-7.27	-
YoY %	129.51%	-345.44%	23.64%	1,040.47%	-102.98%	1,091.06%	-	-
Horiz. %	-249.11%	844.02%	-343.88%	-278.13%	29.57%	-991.06%	100.00%	-
EY	5.52	-1.63	4.00	4.95	-46.59	1.39	-13.76	-
YoY %	438.65%	-140.75%	-19.19%	110.62%	-3,451.80%	110.10%	-	-
Horiz. %	-40.12%	11.85%	-29.07%	-35.97%	338.59%	-10.10%	100.00%	-
DY	4.62	2.78	3.49	2.69	0.00	2.78	1.04	26.93%
YoY %	66.19%	-20.34%	29.74%	0.00%	0.00%	167.31%	-	-
Horiz. %	444.23%	267.31%	335.58%	258.65%	0.00%	267.31%	100.00%	-
P/NAPS	0.42	0.37	0.63	0.77	0.69	0.53	0.81	-9.97%
YoY %	13.51%	-41.27%	-18.18%	11.59%	30.19%	-34.57%	-	-
Horiz. %	51.85%	45.68%	77.78%	95.06%	85.19%	65.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	27/05/09	03/06/08	31/05/07	29/05/06	24/02/05	26/02/04	-
Price	0.65	0.60	0.81	0.92	0.71	1.08	1.29	-
P/RPS	2.40	3.84	3.70	2.45	4.77	8.97	5.82	-13.21%
YoY %	-37.50%	3.78%	51.02%	-48.64%	-46.82%	54.12%	-	-
Horiz. %	41.24%	65.98%	63.57%	42.10%	81.96%	154.12%	100.00%	-
P/EPS	18.11	-68.18	23.55	20.00	-2.18	86.46	-9.77	-
YoY %	126.56%	-389.51%	17.75%	1,017.43%	-102.52%	984.95%	-	-
Horiz. %	-185.36%	697.85%	-241.04%	-204.71%	22.31%	-884.95%	100.00%	-
EY	5.52	-1.47	4.25	5.00	-45.93	1.16	-10.24	-
YoY %	475.51%	-134.59%	-15.00%	110.89%	-4,059.48%	111.33%	-	-
Horiz. %	-53.91%	14.36%	-41.50%	-48.83%	448.54%	-11.33%	100.00%	-
DY	4.62	2.50	3.70	2.72	0.00	2.31	0.78	32.91%
YoY %	84.80%	-32.43%	36.03%	0.00%	0.00%	196.15%	-	-
Horiz. %	592.31%	320.51%	474.36%	348.72%	0.00%	296.15%	100.00%	-
P/NAPS	0.42	0.41	0.60	0.76	0.70	0.63	1.09	-14.14%
YoY %	2.44%	-31.67%	-21.05%	8.57%	11.11%	-42.20%	-	-
Horiz. %	38.53%	37.61%	55.05%	69.72%	64.22%	57.80%	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