[SYMPHNY] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -87.56%
YoY- -88.28%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 170,522 158,567 160,019 118,095 197,672 133,125 33,579 31.07%
PBT 9,690 9,348 15,494 4,658 18,916 28,615 15,845 -7.86%
Tax -6,540 2,006 120 -1,870 -16 -8,460 -3,494 11.00%
NP 3,150 11,354 15,614 2,788 18,900 20,155 12,351 -20.34%
-
NP to SH 3,474 11,087 13,156 2,116 18,060 20,155 12,351 -19.03%
-
Tax Rate 67.49% -21.46% -0.77% 40.15% 0.08% 29.56% 22.05% -
Total Cost 167,372 147,213 144,405 115,307 178,772 112,970 21,228 41.03%
-
Net Worth 207,757 206,560 227,449 243,512 185,212 520,651 34,642 34.75%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,055 9,353 16,108 9,187 - 9,948 7,006 -12.90%
Div Payout % 87.95% 84.36% 122.44% 434.19% - 49.36% 56.73% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 207,757 206,560 227,449 243,512 185,212 520,651 34,642 34.75%
NOSH 611,052 625,942 649,857 658,142 661,474 663,249 280,275 13.85%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.85% 7.16% 9.76% 2.36% 9.56% 15.14% 36.78% -
ROE 1.67% 5.37% 5.78% 0.87% 9.75% 3.87% 35.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.91 25.33 24.62 17.94 29.88 20.07 11.98 15.12%
EPS 0.57 1.77 2.02 0.32 2.73 3.04 4.41 -28.87%
DPS 0.50 1.50 2.48 1.40 0.00 1.50 2.50 -23.50%
NAPS 0.34 0.33 0.35 0.37 0.28 0.785 0.1236 18.35%
Adjusted Per Share Value based on latest NOSH - 658,142
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.72 23.92 24.13 17.81 29.81 20.08 5.06 31.09%
EPS 0.52 1.67 1.98 0.32 2.72 3.04 1.86 -19.12%
DPS 0.46 1.41 2.43 1.39 0.00 1.50 1.06 -12.97%
NAPS 0.3133 0.3115 0.343 0.3673 0.2793 0.7852 0.0522 34.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.24 0.18 0.32 0.29 0.29 0.81 2.04 -
P/RPS 0.86 0.71 1.30 1.62 0.97 4.04 17.03 -39.17%
P/EPS 42.21 10.16 15.81 90.20 10.62 26.66 46.29 -1.52%
EY 2.37 9.84 6.33 1.11 9.41 3.75 2.16 1.55%
DY 2.08 8.33 7.75 4.81 0.00 1.85 1.23 9.14%
P/NAPS 0.71 0.55 0.91 0.78 1.04 1.03 16.50 -40.77%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 22/02/08 27/02/07 24/02/06 25/02/05 25/02/04 -
Price 0.25 0.17 0.29 0.47 0.30 0.75 2.20 -
P/RPS 0.90 0.67 1.18 2.62 1.00 3.74 18.36 -39.47%
P/EPS 43.97 9.60 14.32 146.18 10.99 24.68 49.92 -2.09%
EY 2.27 10.42 6.98 0.68 9.10 4.05 2.00 2.13%
DY 2.00 8.82 8.55 2.97 0.00 2.00 1.14 9.81%
P/NAPS 0.74 0.52 0.83 1.27 1.07 0.96 17.80 -41.11%

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