[SYMPHNY] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 166.67%
YoY- 215.4%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 99,814 86,318 78,228 77,392 70,152 129,243 129,917 -16.12%
PBT 3,021 -17 -1,637 4,214 -2,200 -34,168 7,112 -43.52%
Tax -3,625 -2,161 -1,381 -1,420 -364 -4,168 -2,849 17.43%
NP -604 -2,178 -3,018 2,794 -2,564 -38,336 4,262 -
-
NP to SH -678 -2,128 -2,766 2,128 -3,192 -38,666 2,898 -
-
Tax Rate 119.99% - - 33.70% - - 40.06% -
Total Cost 100,418 88,496 81,246 74,598 72,716 167,579 125,654 -13.89%
-
Net Worth 108,479 104,053 107,096 106,399 106,399 105,572 144,933 -17.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 108,479 104,053 107,096 106,399 106,399 105,572 144,933 -17.57%
NOSH 670,000 650,333 669,354 665,000 665,000 659,829 658,787 1.13%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -0.61% -2.52% -3.86% 3.61% -3.65% -29.66% 3.28% -
ROE -0.63% -2.05% -2.58% 2.00% -3.00% -36.63% 2.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.72 13.27 11.69 11.64 10.55 19.59 19.72 -17.72%
EPS -0.10 -0.33 -0.41 0.32 -0.48 -5.86 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.16 0.22 -19.14%
Adjusted Per Share Value based on latest NOSH - 664,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.05 13.02 11.80 11.67 10.58 19.49 19.59 -16.13%
EPS -0.10 -0.32 -0.42 0.32 -0.48 -5.83 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1636 0.1569 0.1615 0.1605 0.1605 0.1592 0.2186 -17.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.17 0.155 0.215 0.235 0.19 0.11 0.115 -
P/RPS 1.15 1.17 1.84 0.00 1.80 0.56 0.58 57.89%
P/EPS -170.00 -47.36 -52.02 0.00 -39.58 -1.88 26.14 -
EY -0.59 -2.11 -1.92 0.00 -2.53 -53.27 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.97 1.34 0.00 1.19 0.69 0.52 60.83%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 16/02/15 17/11/14 18/08/14 19/05/14 26/02/14 26/11/13 -
Price 0.17 0.15 0.175 0.225 0.255 0.12 0.115 -
P/RPS 1.15 1.13 1.50 0.00 2.42 0.61 0.58 57.89%
P/EPS -170.00 -45.83 -42.34 0.00 -53.12 -2.05 26.14 -
EY -0.59 -2.18 -2.36 0.00 -1.88 -48.83 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.94 1.09 0.00 1.59 0.75 0.52 60.83%

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