[SYMPHNY] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 187,796 149,717 43,504 6,025 214.38%
PBT 17,898 25,452 18,587 2,735 86.93%
Tax 2,449 -8,031 -4,264 -635 -
NP 20,347 17,421 14,323 2,100 113.03%
-
NP to SH 19,432 17,421 14,323 2,100 109.80%
-
Tax Rate -13.68% 31.55% 22.94% 23.22% -
Total Cost 167,449 132,296 29,181 3,925 249.02%
-
Net Worth 185,073 46,829 86,926 23,625 98.48%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 9,187 9,948 7,006 - -
Div Payout % 47.28% 57.11% 48.92% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 185,073 46,829 86,926 23,625 98.48%
NOSH 660,975 668,999 345,084 262,499 36.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.83% 11.64% 32.92% 34.85% -
ROE 10.50% 37.20% 16.48% 8.89% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 28.41 22.38 12.61 2.30 130.98%
EPS 2.94 2.60 4.15 0.80 54.25%
DPS 1.39 1.49 2.03 0.00 -
NAPS 0.28 0.07 0.2519 0.09 45.93%
Adjusted Per Share Value based on latest NOSH - 262,499
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 28.32 22.58 6.56 0.91 214.21%
EPS 2.93 2.63 2.16 0.32 109.06%
DPS 1.39 1.50 1.06 0.00 -
NAPS 0.2791 0.0706 0.1311 0.0356 98.53%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.31 0.56 2.03 0.88 -
P/RPS 1.09 2.50 16.10 38.34 -69.44%
P/EPS 10.54 21.51 48.91 110.00 -54.20%
EY 9.48 4.65 2.04 0.91 118.24%
DY 4.48 2.66 1.00 0.00 -
P/NAPS 1.11 8.00 8.06 9.78 -51.55%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 24/05/06 24/05/05 28/05/04 - -
Price 0.34 0.50 1.49 0.00 -
P/RPS 1.20 2.23 11.82 0.00 -
P/EPS 11.57 19.20 35.90 0.00 -
EY 8.65 5.21 2.79 0.00 -
DY 4.09 2.97 1.36 0.00 -
P/NAPS 1.21 7.14 5.92 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