[SYMPHNY] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -180.25%
YoY- -724.64%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 99,518 185,869 174,573 170,522 158,567 160,019 118,095 -2.80%
PBT -40,791 168 -20,545 9,690 9,348 15,494 4,658 -
Tax 3,142 -3,460 -550 -6,540 2,006 120 -1,870 -
NP -37,649 -3,292 -21,095 3,150 11,354 15,614 2,788 -
-
NP to SH -38,886 -3,990 -21,700 3,474 11,087 13,156 2,116 -
-
Tax Rate - 2,059.52% - 67.49% -21.46% -0.77% 40.15% -
Total Cost 137,167 189,161 195,668 167,372 147,213 144,405 115,307 2.93%
-
Net Worth 145,219 175,415 183,440 207,757 206,560 227,449 243,512 -8.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 3,055 9,353 16,108 9,187 -
Div Payout % - - - 87.95% 84.36% 122.44% 434.19% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 145,219 175,415 183,440 207,757 206,560 227,449 243,512 -8.24%
NOSH 660,089 649,687 632,552 611,052 625,942 649,857 658,142 0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -37.83% -1.77% -12.08% 1.85% 7.16% 9.76% 2.36% -
ROE -26.78% -2.27% -11.83% 1.67% 5.37% 5.78% 0.87% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.08 28.61 27.60 27.91 25.33 24.62 17.94 -2.85%
EPS -5.89 -0.61 -3.43 0.57 1.77 2.02 0.32 -
DPS 0.00 0.00 0.00 0.50 1.50 2.48 1.40 -
NAPS 0.22 0.27 0.29 0.34 0.33 0.35 0.37 -8.29%
Adjusted Per Share Value based on latest NOSH - 632,552
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.01 28.03 26.33 25.72 23.92 24.13 17.81 -2.80%
EPS -5.86 -0.60 -3.27 0.52 1.67 1.98 0.32 -
DPS 0.00 0.00 0.00 0.46 1.41 2.43 1.39 -
NAPS 0.219 0.2646 0.2767 0.3133 0.3115 0.343 0.3673 -8.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.14 0.21 0.24 0.18 0.32 0.29 -
P/RPS 0.80 0.49 0.76 0.86 0.71 1.30 1.62 -11.08%
P/EPS -2.04 -22.80 -6.12 42.21 10.16 15.81 90.20 -
EY -49.09 -4.39 -16.34 2.37 9.84 6.33 1.11 -
DY 0.00 0.00 0.00 2.08 8.33 7.75 4.81 -
P/NAPS 0.55 0.52 0.72 0.71 0.55 0.91 0.78 -5.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 20/02/12 28/02/11 25/02/10 23/02/09 22/02/08 27/02/07 -
Price 0.095 0.17 0.19 0.25 0.17 0.29 0.47 -
P/RPS 0.63 0.59 0.69 0.90 0.67 1.18 2.62 -21.12%
P/EPS -1.61 -27.68 -5.54 43.97 9.60 14.32 146.18 -
EY -62.01 -3.61 -18.06 2.27 10.42 6.98 0.68 -
DY 0.00 0.00 0.00 2.00 8.82 8.55 2.97 -
P/NAPS 0.43 0.63 0.66 0.74 0.52 0.83 1.27 -16.50%

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