[SYMLIFE] QoQ Quarter Result on 2015-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 38,828 25,418 39,995 25,914 132,115 44,195 82,730 -39.52% QoQ % 52.76% -36.45% 54.34% -80.39% 198.94% -46.58% - Horiz. % 46.93% 30.72% 48.34% 31.32% 159.69% 53.42% 100.00%
PBT 2,698 902 3,100 3,741 10,517 24,448 14,677 -67.57% QoQ % 199.11% -70.90% -17.13% -64.43% -56.98% 66.57% - Horiz. % 18.38% 6.15% 21.12% 25.49% 71.66% 166.57% 100.00%
Tax -1,185 578 -1,925 -1,083 -4,501 -2,245 -3,857 -54.37% QoQ % -305.02% 130.03% -77.75% 75.94% -100.49% 41.79% - Horiz. % 30.72% -14.99% 49.91% 28.08% 116.70% 58.21% 100.00%
NP 1,513 1,480 1,175 2,658 6,016 22,203 10,820 -72.96% QoQ % 2.23% 25.96% -55.79% -55.82% -72.90% 105.20% - Horiz. % 13.98% 13.68% 10.86% 24.57% 55.60% 205.20% 100.00%
NP to SH 2,010 2,101 2,042 3,159 6,490 22,360 11,014 -67.73% QoQ % -4.33% 2.89% -35.36% -51.33% -70.97% 103.01% - Horiz. % 18.25% 19.08% 18.54% 28.68% 58.93% 203.01% 100.00%
Tax Rate 43.92 % -64.08 % 62.10 % 28.95 % 42.80 % 9.18 % 26.28 % 40.70% QoQ % 168.54% -203.19% 114.51% -32.36% 366.23% -65.07% - Horiz. % 167.12% -243.84% 236.30% 110.16% 162.86% 34.93% 100.00%
Total Cost 37,315 23,938 38,820 23,256 126,099 21,992 71,910 -35.35% QoQ % 55.88% -38.34% 66.92% -81.56% 473.39% -69.42% - Horiz. % 51.89% 33.29% 53.98% 32.34% 175.36% 30.58% 100.00%
Net Worth 588,845 601,908 601,255 562,898 592,565 594,950 573,292 1.80% QoQ % -2.17% 0.11% 6.81% -5.01% -0.40% 3.78% - Horiz. % 102.71% 104.99% 104.88% 98.19% 103.36% 103.78% 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 588,845 601,908 601,255 562,898 592,565 594,950 573,292 1.80% QoQ % -2.17% 0.11% 6.81% -5.01% -0.40% 3.78% - Horiz. % 102.71% 104.99% 104.88% 98.19% 103.36% 103.78% 100.00%
NOSH 283,098 283,918 283,611 281,449 282,173 281,967 282,410 0.16% QoQ % -0.29% 0.11% 0.77% -0.26% 0.07% -0.16% - Horiz. % 100.24% 100.53% 100.43% 99.66% 99.92% 99.84% 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 3.90 % 5.82 % 2.94 % 10.26 % 4.55 % 50.24 % 13.08 % -55.27% QoQ % -32.99% 97.96% -71.35% 125.49% -90.94% 284.10% - Horiz. % 29.82% 44.50% 22.48% 78.44% 34.79% 384.10% 100.00%
ROE 0.34 % 0.35 % 0.34 % 0.56 % 1.10 % 3.76 % 1.92 % -68.37% QoQ % -2.86% 2.94% -39.29% -49.09% -70.74% 95.83% - Horiz. % 17.71% 18.23% 17.71% 29.17% 57.29% 195.83% 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 13.72 8.95 14.10 9.21 46.82 15.67 29.29 -39.60% QoQ % 53.30% -36.52% 53.09% -80.33% 198.79% -46.50% - Horiz. % 46.84% 30.56% 48.14% 31.44% 159.85% 53.50% 100.00%
EPS 0.71 0.74 0.72 1.12 2.30 7.93 3.90 -67.78% QoQ % -4.05% 2.78% -35.71% -51.30% -71.00% 103.33% - Horiz. % 18.21% 18.97% 18.46% 28.72% 58.97% 203.33% 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 2.0000 2.1000 2.1100 2.0300 1.63% QoQ % -1.89% 0.00% 6.00% -4.76% -0.47% 3.94% - Horiz. % 102.46% 104.43% 104.43% 98.52% 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 6.15 4.02 6.33 4.10 20.91 7.00 13.09 -39.48% QoQ % 52.99% -36.49% 54.39% -80.39% 198.71% -46.52% - Horiz. % 46.98% 30.71% 48.36% 31.32% 159.74% 53.48% 100.00%
EPS 0.32 0.33 0.32 0.50 1.03 3.54 1.74 -67.56% QoQ % -3.03% 3.13% -36.00% -51.46% -70.90% 103.45% - Horiz. % 18.39% 18.97% 18.39% 28.74% 59.20% 203.45% 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 0.9320 0.9527 0.9516 0.8909 0.9379 0.9417 0.9074 1.79% QoQ % -2.17% 0.12% 6.81% -5.01% -0.40% 3.78% - Horiz. % 102.71% 104.99% 104.87% 98.18% 103.36% 103.78% 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 5.76 7.71 5.81 8.69 1.82 6.83 3.52 38.74% QoQ % -25.29% 32.70% -33.14% 377.47% -73.35% 94.03% - Horiz. % 163.64% 219.03% 165.06% 246.88% 51.70% 194.03% 100.00%
P/EPS 111.27 93.24 113.89 71.28 36.96 13.49 26.41 160.18% QoQ % 19.34% -18.13% 59.78% 92.86% 173.98% -48.92% - Horiz. % 421.32% 353.05% 431.24% 269.90% 139.95% 51.08% 100.00%
EY 0.90 1.07 0.88 1.40 2.71 7.41 3.79 -61.55% QoQ % -15.89% 21.59% -37.14% -48.34% -63.43% 95.51% - Horiz. % 23.75% 28.23% 23.22% 36.94% 71.50% 195.51% 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 0.40 0.40 0.51 0.51 -17.77% QoQ % 15.15% -15.38% -2.50% 0.00% -21.57% 0.00% - Horiz. % 74.51% 64.71% 76.47% 78.43% 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 5.18 8.99 5.32 9.23 1.83 6.19 4.06 17.58% QoQ % -42.38% 68.98% -42.36% 404.37% -70.44% 52.46% - Horiz. % 127.59% 221.43% 131.03% 227.34% 45.07% 152.46% 100.00%
P/EPS 100.00 108.78 104.17 75.73 37.17 12.23 30.51 120.17% QoQ % -8.07% 4.43% 37.55% 103.74% 203.92% -59.91% - Horiz. % 327.76% 356.54% 341.43% 248.21% 121.83% 40.09% 100.00%
EY 1.00 0.92 0.96 1.32 2.69 8.18 3.28 -54.60% QoQ % 8.70% -4.17% -27.27% -50.93% -67.11% 149.39% - Horiz. % 30.49% 28.05% 29.27% 40.24% 82.01% 249.39% 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 0.43 0.41 0.46 0.59 -30.68% QoQ % -10.53% 8.57% -18.60% 4.88% -10.87% -22.03% - Horiz. % 57.63% 64.41% 59.32% 72.88% 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 
