[SYMPHNY] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

16-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -0.07%

YoY- -20.88%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	132,880	188,224	170,289	162,981	161,178	158,441	147,420	-1.71%
YoY %	-29.40%	10.53%	4.48%	1.12%	1.73%	7.48%	-	-
Horiz. %	90.14%	127.68%	115.51%	110.56%	109.33%	107.48%	100.00%	-
PBT	-1,488	-15,055	-813	6,739	14,979	11,382	11,729	-
YoY %	90.12%	-1,751.78%	-112.06%	-55.01%	31.60%	-2.96%	-	-
Horiz. %	-12.69%	-128.36%	-6.93%	57.46%	127.71%	97.04%	100.00%	-
Tax	-1,024	-512	-7,164	1,458	-1,605	-5,480	6,908	-
YoY %	-100.00%	92.85%	-591.36%	190.84%	70.71%	-179.33%	-	-
Horiz. %	-14.82%	-7.41%	-103.71%	21.11%	-23.23%	-79.33%	100.00%	-
NP	-2,512	-15,567	-7,977	8,197	13,374	5,902	18,637	-
YoY %	83.86%	-95.15%	-197.32%	-38.71%	126.60%	-68.33%	-	-
Horiz. %	-13.48%	-83.53%	-42.80%	43.98%	71.76%	31.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,918	-17,415	-7,743	8,954	11,317	4,000	17,008	-
YoY %	83.24%	-124.91%	-186.48%	-20.88%	182.93%	-76.48%	-	-
Horiz. %	-17.16%	-102.39%	-45.53%	52.65%	66.54%	23.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-21.64%	10.72%	48.15%	-58.90%	-
YoY %	-	-	-	-301.87%	-77.74%	181.75%	-	-
Horiz. %	-	-	-	36.74%	-18.20%	-81.75%	100.00%	-
Total Cost	135,392	203,791	178,266	154,784	147,804	152,539	128,783	0.83%
YoY %	-33.56%	14.32%	15.17%	4.72%	-3.10%	18.45%	-	-
Horiz. %	105.13%	158.24%	138.42%	120.19%	114.77%	118.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,300	380,107	196,720	211,272	205,608	222,545	188,159	-2.73%
YoY %	-58.09%	93.22%	-6.89%	2.75%	-7.61%	18.27%	-	-
Horiz. %	84.66%	202.01%	104.55%	112.28%	109.27%	118.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	3,055	3,129	12,722	9,609	9,187	-
YoY %	-	-	-2.36%	-75.40%	32.40%	4.59%	-	-
Horiz. %	-	-	33.25%	34.06%	138.48%	104.59%	100.00%	-
Div Payout %	-	-	0.00%	34.95%	112.42%	240.24%	54.02%	-
YoY %	-	-	0.00%	-68.91%	-53.21%	344.72%	-	-
Horiz. %	-	-	0.00%	64.70%	208.11%	444.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	159,300	380,107	196,720	211,272	205,608	222,545	188,159	-2.73%
YoY %	-58.09%	93.22%	-6.89%	2.75%	-7.61%	18.27%	-	-
Horiz. %	84.66%	202.01%	104.55%	112.28%	109.27%	118.27%	100.00%	-
NOSH	590,000	1,310,714	634,583	621,388	623,055	654,545	671,999	-2.14%
YoY %	-54.99%	106.55%	2.12%	-0.27%	-4.81%	-2.60%	-	-
Horiz. %	87.80%	195.05%	94.43%	92.47%	92.72%	97.40%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	-1.89%	-8.27%	-4.68%	5.03%	8.30%	3.73%	12.64%	-
YoY %	77.15%	-76.71%	-193.04%	-39.40%	122.52%	-70.49%	-	-
Horiz. %	-14.95%	-65.43%	-37.03%	39.79%	65.66%	29.51%	100.00%	-
ROE	-1.83%	-4.58%	-3.94%	4.24%	5.50%	1.80%	9.04%	-
YoY %	60.04%	-16.24%	-192.92%	-22.91%	205.56%	-80.09%	-	-
Horiz. %	-20.24%	-50.66%	-43.58%	46.90%	60.84%	19.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	22.52	14.36	26.83	26.23	25.87	24.21	21.94	0.43%
YoY %	56.82%	-46.48%	2.29%	1.39%	6.86%	10.35%	-	-
Horiz. %	102.64%	65.45%	122.29%	119.55%	117.91%	110.35%	100.00%	-
EPS	-0.49	-1.33	-1.22	1.44	1.82	0.61	2.53	-
YoY %	63.16%	-9.02%	-184.72%	-20.88%	198.36%	-75.89%	-	-
Horiz. %	-19.37%	-52.57%	-48.22%	56.92%	71.94%	24.11%	100.00%	-
DPS	0.00	0.00	0.48	0.50	2.04	1.47	1.37	-
YoY %	0.00%	0.00%	-4.00%	-75.49%	38.78%	7.30%	-	-
Horiz. %	0.00%	0.00%	35.04%	36.50%	148.91%	107.30%	100.00%	-
NAPS	0.27	0.29	0.31	0.34	0.33	0.34	0.28	-0.60%
YoY %	-6.90%	-6.45%	-8.82%	3.03%	-2.94%	21.43%	-	-
Horiz. %	96.43%	103.57%	110.71%	121.43%	117.86%	121.43%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 621,388
RPS	20.04	28.39	25.68	24.58	24.31	23.90	22.23	-1.71%
YoY %	-29.41%	10.55%	4.48%	1.11%	1.72%	7.51%	-	-
Horiz. %	90.15%	127.71%	115.52%	110.57%	109.36%	107.51%	100.00%	-
EPS	-0.44	-2.63	-1.17	1.35	1.71	0.60	2.57	-
YoY %	83.27%	-124.79%	-186.67%	-21.05%	185.00%	-76.65%	-	-
Horiz. %	-17.12%	-102.33%	-45.53%	52.53%	66.54%	23.35%	100.00%	-
DPS	0.00	0.00	0.46	0.47	1.92	1.45	1.39	-
YoY %	0.00%	0.00%	-2.13%	-75.52%	32.41%	4.32%	-	-
Horiz. %	0.00%	0.00%	33.09%	33.81%	138.13%	104.32%	100.00%	-
NAPS	0.2403	0.5733	0.2967	0.3186	0.3101	0.3356	0.2838	-2.73%
YoY %	-58.08%	93.23%	-6.87%	2.74%	-7.60%	18.25%	-	-
Horiz. %	84.67%	202.01%	104.55%	112.26%	109.27%	118.25%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.12	0.09	0.22	0.25	0.25	0.34	0.31	-
P/RPS	0.53	0.63	0.82	0.95	0.97	1.40	1.41	-15.03%
YoY %	-15.87%	-23.17%	-13.68%	-2.06%	-30.71%	-0.71%	-	-
Horiz. %	37.59%	44.68%	58.16%	67.38%	68.79%	99.29%	100.00%	-
P/EPS	-24.26	-6.77	-18.03	17.35	13.76	55.64	12.25	-
YoY %	-258.35%	62.45%	-203.92%	26.09%	-75.27%	354.20%	-	-
Horiz. %	-198.04%	-55.27%	-147.18%	141.63%	112.33%	454.20%	100.00%	-
EY	-4.12	-14.76	-5.55	5.76	7.27	1.80	8.16	-
YoY %	72.09%	-165.95%	-196.35%	-20.77%	303.89%	-77.94%	-	-
Horiz. %	-50.49%	-180.88%	-68.01%	70.59%	89.09%	22.06%	100.00%	-
DY	0.00	0.00	2.19	2.01	8.17	4.32	4.41	-
YoY %	0.00%	0.00%	8.96%	-75.40%	89.12%	-2.04%	-	-
Horiz. %	0.00%	0.00%	49.66%	45.58%	185.26%	97.96%	100.00%	-
P/NAPS	0.44	0.31	0.71	0.74	0.76	1.00	1.11	-14.27%
YoY %	41.94%	-56.34%	-4.05%	-2.63%	-24.00%	-9.91%	-	-
Horiz. %	39.64%	27.93%	63.96%	66.67%	68.47%	90.09%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	23/11/11	18/11/10	16/11/09	20/11/08	22/11/07	22/11/06	-
Price	0.12	0.13	0.22	0.28	0.22	0.33	0.32	-
P/RPS	0.53	0.91	0.82	1.07	0.85	1.36	1.46	-15.52%
YoY %	-41.76%	10.98%	-23.36%	25.88%	-37.50%	-6.85%	-	-
Horiz. %	36.30%	62.33%	56.16%	73.29%	58.22%	93.15%	100.00%	-
P/EPS	-24.26	-9.78	-18.03	19.43	12.11	54.00	12.64	-
YoY %	-148.06%	45.76%	-192.79%	60.45%	-77.57%	327.22%	-	-
Horiz. %	-191.93%	-77.37%	-142.64%	153.72%	95.81%	427.22%	100.00%	-
EY	-4.12	-10.22	-5.55	5.15	8.26	1.85	7.91	-
YoY %	59.69%	-84.14%	-207.77%	-37.65%	346.49%	-76.61%	-	-
Horiz. %	-52.09%	-129.20%	-70.16%	65.11%	104.42%	23.39%	100.00%	-
DY	0.00	0.00	2.19	1.80	9.28	4.45	4.27	-
YoY %	0.00%	0.00%	21.67%	-80.60%	108.54%	4.22%	-	-
Horiz. %	0.00%	0.00%	51.29%	42.15%	217.33%	104.22%	100.00%	-
P/NAPS	0.44	0.45	0.71	0.82	0.67	0.97	1.14	-14.65%
YoY %	-2.22%	-36.62%	-13.41%	22.39%	-30.93%	-14.91%	-	-
Horiz. %	38.60%	39.47%	62.28%	71.93%	58.77%	85.09%	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