[SYMPHNY] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 22.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 63,800 33,579 27,514 26,552 24,100 0 0 -
PBT 21,908 15,845 13,536 12,260 10,940 0 0 -
Tax -5,620 -3,494 -2,486 -2,006 -2,540 0 0 -
NP 16,288 12,351 11,049 10,254 8,400 0 0 -
-
NP to SH 16,288 12,351 11,049 10,254 8,400 0 0 -
-
Tax Rate 25.65% 22.05% 18.37% 16.36% 23.22% - - -
Total Cost 47,512 21,228 16,465 16,298 15,700 0 0 -
-
Net Worth 86,926 34,228 30,109 26,444 23,625 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 6,923 - - - - - -
Div Payout % - 56.05% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 86,926 34,228 30,109 26,444 23,625 0 0 -
NOSH 345,084 276,928 276,233 269,842 262,499 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 25.53% 36.78% 40.16% 38.62% 34.85% 0.00% 0.00% -
ROE 18.74% 36.08% 36.70% 38.78% 35.56% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.49 12.13 9.96 9.84 9.18 0.00 0.00 -
EPS 4.72 4.46 4.00 3.80 3.20 0.00 0.00 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.1236 0.109 0.098 0.09 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 275,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.62 5.06 4.15 4.00 3.63 0.00 0.00 -
EPS 2.46 1.86 1.67 1.55 1.27 0.00 0.00 -
DPS 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.0516 0.0454 0.0399 0.0356 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.03 2.04 1.62 1.23 0.88 0.00 0.00 -
P/RPS 10.98 16.82 16.26 12.50 9.59 0.00 0.00 -
P/EPS 43.01 45.74 40.50 32.37 27.50 0.00 0.00 -
EY 2.33 2.19 2.47 3.09 3.64 0.00 0.00 -
DY 0.00 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.06 16.50 14.86 12.55 9.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 19/11/03 21/08/03 26/05/03 - - -
Price 1.49 2.20 1.85 1.92 0.92 0.00 0.00 -
P/RPS 8.06 18.14 18.57 19.51 10.02 0.00 0.00 -
P/EPS 31.57 49.33 46.25 50.53 28.75 0.00 0.00 -
EY 3.17 2.03 2.16 1.98 3.48 0.00 0.00 -
DY 0.00 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 17.80 16.97 19.59 10.22 0.00 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