[SYMLIFE] QoQ Cumulative Quarter Result on 2015-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 104,241 65,413 39,995 286,121 259,040 126,925 82,730 16.61% QoQ % 59.36% 63.55% -86.02% 10.45% 104.09% 53.42% - Horiz. % 126.00% 79.07% 48.34% 345.85% 313.11% 153.42% 100.00%
PBT 6,700 4,002 3,100 54,550 49,642 39,125 14,677 -40.63% QoQ % 67.42% 29.10% -94.32% 9.89% 26.88% 166.57% - Horiz. % 45.65% 27.27% 21.12% 371.67% 338.23% 266.57% 100.00%
Tax -2,532 -1,347 -1,925 -11,966 -10,603 -6,102 -3,857 -24.41% QoQ % -87.97% 30.03% 83.91% -12.85% -73.76% -58.21% - Horiz. % 65.65% 34.92% 49.91% 310.24% 274.90% 158.21% 100.00%
NP 4,168 2,655 1,175 42,584 39,039 33,023 10,820 -46.97% QoQ % 56.99% 125.96% -97.24% 9.08% 18.22% 205.20% - Horiz. % 38.52% 24.54% 10.86% 393.57% 360.80% 305.20% 100.00%
NP to SH 6,153 4,143 2,042 43,910 39,864 33,374 11,014 -32.10% QoQ % 48.52% 102.89% -95.35% 10.15% 19.45% 203.01% - Horiz. % 55.87% 37.62% 18.54% 398.67% 361.94% 303.01% 100.00%
Tax Rate 37.79 % 33.66 % 62.10 % 21.94 % 21.36 % 15.60 % 26.28 % 27.32% QoQ % 12.27% -45.80% 183.04% 2.72% 36.92% -40.64% - Horiz. % 143.80% 128.08% 236.30% 83.49% 81.28% 59.36% 100.00%
Total Cost 100,073 62,758 38,820 243,537 220,001 93,902 71,910 24.57% QoQ % 59.46% 61.66% -84.06% 10.70% 134.29% 30.58% - Horiz. % 139.16% 87.27% 53.98% 338.67% 305.94% 130.58% 100.00%
Net Worth 587,075 597,493 601,255 583,929 592,458 595,258 573,292 1.59% QoQ % -1.74% -0.63% 2.97% -1.44% -0.47% 3.83% - Horiz. % 102.40% 104.22% 104.88% 101.86% 103.34% 103.83% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 587,075 597,493 601,255 583,929 592,458 595,258 573,292 1.59% QoQ % -1.74% -0.63% 2.97% -1.44% -0.47% 3.83% - Horiz. % 102.40% 104.22% 104.88% 101.86% 103.34% 103.83% 100.00%
NOSH 282,247 281,836 283,611 282,091 282,123 282,113 282,410 -0.04% QoQ % 0.15% -0.63% 0.54% -0.01% 0.00% -0.11% - Horiz. % 99.94% 99.80% 100.43% 99.89% 99.90% 99.89% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.00 % 4.06 % 2.94 % 14.88 % 15.07 % 26.02 % 13.08 % -54.51% QoQ % -1.48% 38.10% -80.24% -1.26% -42.08% 98.93% - Horiz. % 30.58% 31.04% 22.48% 113.76% 115.21% 198.93% 100.00%
ROE 1.05 % 0.69 % 0.34 % 7.52 % 6.73 % 5.61 % 1.92 % -33.05% QoQ % 52.17% 102.94% -95.48% 11.74% 19.96% 192.19% - Horiz. % 54.69% 35.94% 17.71% 391.67% 350.52% 292.19% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.93 23.21 14.10 101.43 91.82 44.99 29.29 16.66% QoQ % 59.11% 64.61% -86.10% 10.47% 104.09% 53.60% - Horiz. % 126.08% 79.24% 48.14% 346.30% 313.49% 153.60% 100.00%
EPS 2.18 1.47 0.72 15.57 14.13 11.83 3.90 -32.07% QoQ % 48.30% 104.17% -95.38% 10.19% 19.44% 203.33% - Horiz. % 55.90% 37.69% 18.46% 399.23% 362.31% 303.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.0800 2.1200 2.1200 2.0700 2.1000 2.1100 2.0300 1.63% QoQ % -1.89% 0.00% 2.42% -1.43% -0.47% 3.94% - Horiz. % 102.46% 104.43% 104.43% 101.97% 103.45% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.50 10.35 6.33 45.29 41.00 20.09 13.09 16.64% QoQ % 59.42% 63.51% -86.02% 10.46% 104.08% 53.48% - Horiz. % 126.05% 79.07% 48.36% 345.99% 313.22% 153.48% 100.00%
EPS 0.97 0.66 0.32 6.95 6.31 5.28 1.74 -32.19% QoQ % 46.97% 106.25% -95.40% 10.14% 19.51% 203.45% - Horiz. % 55.75% 37.93% 18.39% 399.43% 362.64% 303.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9292 0.9457 0.9516 0.9242 0.9377 0.9422 0.9074 1.59% QoQ % -1.74% -0.62% 2.96% -1.44% -0.48% 3.84% - Horiz. % 102.40% 104.22% 104.87% 101.85% 103.34% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.7900 0.6900 0.8200 0.8000 0.8500 1.0700 1.0300 -
P/RPS 2.14 2.97 5.81 0.79 0.93 2.38 3.52 -28.17% QoQ % -27.95% -48.88% 635.44% -15.05% -60.92% -32.39% - Horiz. % 60.80% 84.38% 165.06% 22.44% 26.42% 67.61% 100.00%
P/EPS 36.24 46.94 113.89 5.14 6.02 9.04 26.41 23.41% QoQ % -22.80% -58.78% 2,115.76% -14.62% -33.41% -65.77% - Horiz. % 137.22% 177.74% 431.24% 19.46% 22.79% 34.23% 100.00%
EY 2.76 2.13 0.88 19.46 16.62 11.06 3.79 -19.01% QoQ % 29.58% 142.05% -95.48% 17.09% 50.27% 191.82% - Horiz. % 72.82% 56.20% 23.22% 513.46% 438.52% 291.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.38 0.33 0.39 0.39 0.40 0.51 0.51 -17.77% QoQ % 15.15% -15.38% 0.00% -2.50% -21.57% 0.00% - Horiz. % 74.51% 64.71% 76.47% 76.47% 78.43% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 25/08/14 -
Price 0.7100 0.8050 0.7500 0.8500 0.8550 0.9700 1.1900 -
P/RPS 1.92 3.47 5.32 0.84 0.93 2.16 4.06 -39.22% QoQ % -44.67% -34.77% 533.33% -9.68% -56.94% -46.80% - Horiz. % 47.29% 85.47% 131.03% 20.69% 22.91% 53.20% 100.00%
P/EPS 32.57 54.76 104.17 5.46 6.05 8.20 30.51 4.44% QoQ % -40.52% -47.43% 1,807.88% -9.75% -26.22% -73.12% - Horiz. % 106.75% 179.48% 341.43% 17.90% 19.83% 26.88% 100.00%
EY 3.07 1.83 0.96 18.31 16.53 12.20 3.28 -4.30% QoQ % 67.76% 90.63% -94.76% 10.77% 35.49% 271.95% - Horiz. % 93.60% 55.79% 29.27% 558.23% 503.96% 371.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.34 0.38 0.35 0.41 0.41 0.46 0.59 -30.68% QoQ % -10.53% 8.57% -14.63% 0.00% -10.87% -22.03% - Horiz. % 57.63% 64.41% 59.32% 69.49% 69.49% 77.97% 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
4Q 2015 Announcement.pdf 
