[SYMLIFE] QoQ Annualized Quarter Result on 2006-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 336,196 336,932 325,326 324,006 342,948 287,028 214,995 34.69% QoQ % -0.22% 3.57% 0.41% -5.52% 19.48% 33.50% - Horiz. % 156.37% 156.72% 151.32% 150.70% 159.51% 133.50% 100.00%
PBT 47,274 46,168 83,104 79,757 85,314 42,892 -214,516 - QoQ % 2.40% -44.45% 4.20% -6.51% 98.90% 119.99% - Horiz. % -22.04% -21.52% -38.74% -37.18% -39.77% -19.99% 100.00%
Tax -9,356 -12,224 -19,479 -14,542 -18,980 -14,428 -4,080 73.81% QoQ % 23.46% 37.25% -33.94% 23.38% -31.55% -253.63% - Horiz. % 229.31% 299.61% 477.43% 356.44% 465.20% 353.63% 100.00%
NP 37,918 33,944 63,625 65,214 66,334 28,464 -218,596 - QoQ % 11.71% -46.65% -2.44% -1.69% 133.05% 113.02% - Horiz. % -17.35% -15.53% -29.11% -29.83% -30.35% -13.02% 100.00%
NP to SH 34,856 32,272 61,921 63,429 64,786 24,212 -218,596 - QoQ % 8.01% -47.88% -2.38% -2.09% 167.58% 111.08% - Horiz. % -15.95% -14.76% -28.33% -29.02% -29.64% -11.08% 100.00%
Tax Rate 19.79 % 26.48 % 23.44 % 18.23 % 22.25 % 33.64 % - % - QoQ % -25.26% 12.97% 28.58% -18.07% -33.86% 0.00% - Horiz. % 58.83% 78.72% 69.68% 54.19% 66.14% 100.00% -
Total Cost 298,278 302,988 261,701 258,792 276,614 258,564 433,591 -22.05% QoQ % -1.55% 15.78% 1.12% -6.44% 6.98% -40.37% - Horiz. % 68.79% 69.88% 60.36% 59.69% 63.80% 59.63% 100.00%
Net Worth 386,944 384,781 383,441 371,805 357,088 328,136 325,881 12.12% QoQ % 0.56% 0.35% 3.13% 4.12% 8.82% 0.69% - Horiz. % 118.74% 118.07% 117.66% 114.09% 109.58% 100.69% 100.00%
Dividend 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 7,922 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 12.79 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 386,944 384,781 383,441 371,805 357,088 328,136 325,881 12.12% QoQ % 0.56% 0.35% 3.13% 4.12% 8.82% 0.69% - Horiz. % 118.74% 118.07% 117.66% 114.09% 109.58% 100.69% 100.00%
NOSH 309,555 310,307 316,893 317,782 318,828 318,578 319,491 -2.08% QoQ % -0.24% -2.08% -0.28% -0.33% 0.08% -0.29% - Horiz. % 96.89% 97.13% 99.19% 99.47% 99.79% 99.71% 100.00%
Ratio Analysis 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.28 % 10.07 % 19.56 % 20.13 % 19.34 % 9.92 % -101.67 % - QoQ % 12.02% -48.52% -2.83% 4.08% 94.96% 109.76% - Horiz. % -11.09% -9.90% -19.24% -19.80% -19.02% -9.76% 100.00%
ROE 9.01 % 8.39 % 16.15 % 17.06 % 18.14 % 7.38 % -67.08 % - QoQ % 7.39% -48.05% -5.33% -5.95% 145.80% 111.00% - Horiz. % -13.43% -12.51% -24.08% -25.43% -27.04% -11.00% 100.00%
Per Share 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 108.61 108.58 102.66 101.96 107.56 90.10 67.29 37.56% QoQ % 0.03% 5.77% 0.69% -5.21% 19.38% 33.90% - Horiz. % 161.41% 161.36% 152.56% 151.52% 159.85% 133.90% 100.00%
EPS 11.26 10.40 19.54 19.96 20.32 7.60 -68.42 - QoQ % 8.27% -46.78% -2.10% -1.77% 167.37% 111.11% - Horiz. % -16.46% -15.20% -28.56% -29.17% -29.70% -11.11% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.2500 1.2400 1.2100 1.1700 1.1200 1.0300 1.0200 14.50% QoQ % 0.81% 2.48% 3.42% 4.46% 8.74% 0.98% - Horiz. % 122.55% 121.57% 118.63% 114.71% 109.80% 100.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.21 53.33 51.49 51.28 54.28 45.43 34.03 34.68% QoQ % -0.23% 3.57% 0.41% -5.53% 19.48% 33.50% - Horiz. % 156.36% 156.71% 151.31% 150.69% 159.51% 133.50% 100.00%
EPS 5.52 5.11 9.80 10.04 10.25 3.83 -34.60 - QoQ % 8.02% -47.86% -2.39% -2.05% 167.62% 111.07% - Horiz. % -15.95% -14.77% -28.32% -29.02% -29.62% -11.07% 100.00%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6124 0.6090 0.6069 0.5885 0.5652 0.5194 0.5158 12.11% QoQ % 0.56% 0.35% 3.13% 4.12% 8.82% 0.70% - Horiz. % 118.73% 118.07% 117.66% 114.09% 109.58% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.1400 1.1900 0.9300 0.8100 0.6500 0.7000 0.7000 -
P/RPS 1.05 1.10 0.91 0.79 0.60 0.78 1.04 0.64% QoQ % -4.55% 20.88% 15.19% 31.67% -23.08% -25.00% - Horiz. % 100.96% 105.77% 87.50% 75.96% 57.69% 75.00% 100.00%
P/EPS 10.12 11.44 4.76 4.06 3.20 9.21 -1.02 - QoQ % -11.54% 140.34% 17.24% 26.87% -65.26% 1,002.94% - Horiz. % -992.16% -1,121.57% -466.67% -398.04% -313.73% -902.94% 100.00%
EY 9.88 8.74 21.01 24.64 31.26 10.86 -97.74 - QoQ % 13.04% -58.40% -14.73% -21.18% 187.85% 111.11% - Horiz. % -10.11% -8.94% -21.50% -25.21% -31.98% -11.11% 100.00%
DY 0.00 0.00 2.69 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.91 0.96 0.77 0.69 0.58 0.68 0.69 20.24% QoQ % -5.21% 24.68% 11.59% 18.97% -14.71% -1.45% - Horiz. % 131.88% 139.13% 111.59% 100.00% 84.06% 98.55% 100.00%
Price Multiplier on Announcement Date 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 28/08/07 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 -
Price 1.0700 0.9900 0.9200 0.8800 0.6900 0.6500 0.7100 -
P/RPS 0.99 0.91 0.90 0.86 0.64 0.72 1.06 -4.45% QoQ % 8.79% 1.11% 4.65% 34.38% -11.11% -32.08% - Horiz. % 93.40% 85.85% 84.91% 81.13% 60.38% 67.92% 100.00%
P/EPS 9.50 9.52 4.71 4.41 3.40 8.55 -1.04 - QoQ % -0.21% 102.12% 6.80% 29.71% -60.23% 922.12% - Horiz. % -913.46% -915.38% -452.88% -424.04% -326.92% -822.12% 100.00%
EY 10.52 10.51 21.24 22.68 29.45 11.69 -96.37 - QoQ % 0.10% -50.52% -6.35% -22.99% 151.92% 112.13% - Horiz. % -10.92% -10.91% -22.04% -23.53% -30.56% -12.13% 100.00%
DY 0.00 0.00 2.72 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.86 0.80 0.76 0.75 0.62 0.63 0.70 14.70% QoQ % 7.50% 5.26% 1.33% 20.97% -1.59% -10.00% - Horiz. % 122.86% 114.29% 108.57% 107.14% 88.57% 90.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Z3q2005announcement.XLS 
