[SYMPHNY] YoY TTM Result on 30-Jun-2004 [#2]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

19-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 20.98%

YoY- 237.98%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	146,254	158,405	167,935	73,806	13,276	82.10%
YoY %	-7.67%	-5.67%	127.54%	455.94%	-	-
Horiz. %	1,101.64%	1,193.17%	1,264.95%	555.94%	100.00%	-
PBT	8,162	12,570	22,792	23,448	6,130	7.41%
YoY %	-35.07%	-44.85%	-2.80%	282.51%	-	-
Horiz. %	133.15%	205.06%	371.81%	382.51%	100.00%	-
Tax	-5,919	7,393	-7,979	-6,120	-1,003	55.81%
YoY %	-180.06%	192.66%	-30.38%	-510.17%	-	-
Horiz. %	590.13%	-737.09%	795.51%	610.17%	100.00%	-
NP	2,243	19,963	14,813	17,328	5,127	-18.66%
YoY %	-88.76%	34.77%	-14.51%	237.98%	-	-
Horiz. %	43.75%	389.37%	288.92%	337.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	688	18,645	15,181	17,328	5,127	-39.45%
YoY %	-96.31%	22.82%	-12.39%	237.98%	-	-
Horiz. %	13.42%	363.66%	296.10%	337.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	72.52%	-58.81%	35.01%	26.10%	16.36%	-
YoY %	223.31%	-267.98%	34.14%	59.54%	-	-
Horiz. %	443.28%	-359.47%	214.00%	159.54%	100.00%	-
Total Cost	144,011	138,442	153,122	56,478	8,149	104.93%
YoY %	4.02%	-9.59%	171.12%	593.07%	-	-
Horiz. %	1,767.22%	1,698.88%	1,879.03%	693.07%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	219,768	182,913	50,541	89,115	26,967	68.89%
YoY %	20.15%	261.91%	-43.29%	230.46%	-	-
Horiz. %	814.95%	678.28%	187.42%	330.46%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	9,609	9,187	9,948	7,006	-	-
YoY %	4.59%	-7.65%	41.99%	0.00%	-	-
Horiz. %	137.15%	131.13%	141.99%	100.00%	-	-
Div Payout %	1,396.74%	49.28%	65.53%	40.44%	-	-
YoY %	2,734.29%	-24.80%	62.04%	0.00%	-	-
Horiz. %	3,453.86%	121.86%	162.04%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	219,768	182,913	50,541	89,115	26,967	68.89%
YoY %	20.15%	261.91%	-43.29%	230.46%	-	-
Horiz. %	814.95%	678.28%	187.42%	330.46%	100.00%	-
NOSH	665,964	653,260	663,275	440,291	275,181	24.70%
YoY %	1.94%	-1.51%	50.64%	60.00%	-	-
Horiz. %	242.01%	237.39%	241.03%	160.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	1.53%	12.60%	8.82%	23.48%	38.62%	-
YoY %	-87.86%	42.86%	-62.44%	-39.20%	-	-
Horiz. %	3.96%	32.63%	22.84%	60.80%	100.00%	-
ROE	0.31%	10.19%	30.04%	19.44%	19.01%	-
YoY %	-96.96%	-66.08%	54.53%	2.26%	-	-
Horiz. %	1.63%	53.60%	158.02%	102.26%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	21.96	24.25	25.32	16.76	4.82	46.06%
YoY %	-9.44%	-4.23%	51.07%	247.72%	-	-
Horiz. %	455.60%	503.11%	525.31%	347.72%	100.00%	-
EPS	0.10	2.85	2.29	3.94	1.86	-51.82%
YoY %	-96.49%	24.45%	-41.88%	111.83%	-	-
Horiz. %	5.38%	153.23%	123.12%	211.83%	100.00%	-
DPS	1.44	1.39	1.50	1.59	0.00	-
YoY %	3.60%	-7.33%	-5.66%	0.00%	-	-
Horiz. %	90.57%	87.42%	94.34%	100.00%	-	-
NAPS	0.33	0.28	0.0762	0.2024	0.098	35.43%
YoY %	17.86%	267.45%	-62.35%	106.53%	-	-
Horiz. %	336.73%	285.71%	77.76%	206.53%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 440,291
RPS	22.06	23.89	25.33	11.13	2.00	82.16%
YoY %	-7.66%	-5.68%	127.58%	456.50%	-	-
Horiz. %	1,103.00%	1,194.50%	1,266.50%	556.50%	100.00%	-
EPS	0.10	2.81	2.29	2.61	0.77	-39.94%
YoY %	-96.44%	22.71%	-12.26%	238.96%	-	-
Horiz. %	12.99%	364.94%	297.40%	338.96%	100.00%	-
DPS	1.45	1.39	1.50	1.06	0.00	-
YoY %	4.32%	-7.33%	41.51%	0.00%	-	-
Horiz. %	136.79%	131.13%	141.51%	100.00%	-	-
NAPS	0.3315	0.2759	0.0762	0.1344	0.0407	68.87%
YoY %	20.15%	262.07%	-43.30%	230.22%	-	-
Horiz. %	814.50%	677.89%	187.22%	330.22%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.38	0.32	0.55	1.26	1.23	-
P/RPS	1.73	1.32	2.17	7.52	25.50	-48.94%
YoY %	31.06%	-39.17%	-71.14%	-70.51%	-	-
Horiz. %	6.78%	5.18%	8.51%	29.49%	100.00%	-
P/EPS	367.83	11.21	24.03	32.02	66.02	53.59%
YoY %	3,181.27%	-53.35%	-24.95%	-51.50%	-	-
Horiz. %	557.15%	16.98%	36.40%	48.50%	100.00%	-
EY	0.27	8.92	4.16	3.12	1.51	-34.95%
YoY %	-96.97%	114.42%	33.33%	106.62%	-	-
Horiz. %	17.88%	590.73%	275.50%	206.62%	100.00%	-
DY	3.80	4.34	2.73	1.26	0.00	-
YoY %	-12.44%	58.97%	116.67%	0.00%	-	-
Horiz. %	301.59%	344.44%	216.67%	100.00%	-	-
P/NAPS	1.15	1.14	7.22	6.23	12.55	-44.95%
YoY %	0.88%	-84.21%	15.89%	-50.36%	-	-
Horiz. %	9.16%	9.08%	57.53%	49.64%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	24/08/06	24/08/05	19/08/04	-	-
Price	0.34	0.31	0.47	0.67	0.00	-
P/RPS	1.55	1.28	1.86	4.00	0.00	-
YoY %	21.09%	-31.18%	-53.50%	0.00%	-	-
Horiz. %	38.75%	32.00%	46.50%	100.00%	-	-
P/EPS	329.11	10.86	20.53	17.02	0.00	-
YoY %	2,930.48%	-47.10%	20.62%	0.00%	-	-
Horiz. %	1,933.67%	63.81%	120.62%	100.00%	-	-
EY	0.30	9.21	4.87	5.87	0.00	-
YoY %	-96.74%	89.12%	-17.04%	0.00%	-	-
Horiz. %	5.11%	156.90%	82.96%	100.00%	-	-
DY	4.24	4.48	3.19	2.38	0.00	-
YoY %	-5.36%	40.44%	34.03%	0.00%	-	-
Horiz. %	178.15%	188.24%	134.03%	100.00%	-	-
P/NAPS	1.03	1.11	6.17	3.31	0.00	-
YoY %	-7.21%	-82.01%	86.40%	0.00%	-	-
Horiz. %	31.12%	33.53%	186.40%	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