[SYMPHNY] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 61.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 147,420 171,944 104,777 20,636 92.47%
PBT 11,729 16,100 28,569 10,152 4.92%
Tax 6,908 -3,368 -9,656 -1,865 -
NP 18,637 12,732 18,913 8,287 30.98%
-
NP to SH 17,008 13,081 18,913 8,287 27.05%
-
Tax Rate -58.90% 20.92% 33.80% 18.37% -
Total Cost 128,783 159,212 85,864 12,349 118.32%
-
Net Worth 188,159 52,730 93,647 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 9,187 9,948 7,006 - -
Div Payout % 54.02% 76.05% 37.05% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 188,159 52,730 93,647 0 -
NOSH 671,999 653,414 659,027 279,646 33.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.64% 7.40% 18.05% 40.16% -
ROE 9.04% 24.81% 20.20% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 21.94 26.31 15.90 7.38 43.74%
EPS 2.53 2.00 2.87 2.96 -5.09%
DPS 1.37 1.52 1.06 0.00 -
NAPS 0.28 0.0807 0.1421 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,646
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.23 25.93 15.80 3.11 92.51%
EPS 2.57 1.97 2.85 1.25 27.12%
DPS 1.39 1.50 1.06 0.00 -
NAPS 0.2838 0.0795 0.1412 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.31 0.44 0.75 1.62 -
P/RPS 1.41 1.67 4.72 21.95 -59.91%
P/EPS 12.25 21.98 26.13 54.67 -39.23%
EY 8.16 4.55 3.83 1.83 64.51%
DY 4.41 3.46 1.42 0.00 -
P/NAPS 1.11 5.45 5.28 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/11/06 23/11/05 23/11/04 - -
Price 0.32 0.34 0.86 0.00 -
P/RPS 1.46 1.29 5.41 0.00 -
P/EPS 12.64 16.98 29.97 0.00 -
EY 7.91 5.89 3.34 0.00 -
DY 4.27 4.48 1.24 0.00 -
P/NAPS 1.14 4.21 6.05 0.00 -

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