[SYMPHNY] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -76.39%
YoY- -88.28%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
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 160,996 154,410 130,056 118,095 107,201 98,092 90,664 46.58%
PBT 13,197 10,136 8,172 4,658 4,232 3,128 5,184 86.33%
Tax 505 424 -4,624 -1,870 5,318 8,522 5,956 -80.67%
NP 13,702 10,560 3,548 2,788 9,550 11,650 11,140 14.78%
-
NP to SH 11,476 8,574 1,964 2,116 8,964 11,430 10,840 3.87%
-
Tax Rate -3.83% -4.18% 56.58% 40.15% -125.66% -272.44% -114.89% -
Total Cost 147,293 143,850 126,508 115,307 97,650 86,442 79,524 50.76%
-
Net Worth 223,387 217,647 252,514 224,825 184,552 183,931 185,073 13.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 18,071 38,438 - - 18,261 36,750 -
Div Payout % - 210.77% 1,957.14% - - 159.77% 339.02% -
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 223,387 217,647 252,514 224,825 184,552 183,931 185,073 13.35%
NOSH 657,022 659,538 701,428 661,250 659,117 656,896 660,975 -0.39%
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 8.51% 6.84% 2.73% 2.36% 8.91% 11.88% 12.29% -
ROE 5.14% 3.94% 0.78% 0.94% 4.86% 6.21% 5.86% -
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 24.50 23.41 18.54 17.86 16.26 14.93 13.72 47.13%
EPS 1.75 1.30 0.28 0.32 1.36 1.74 1.64 4.41%
DPS 0.00 2.74 5.48 0.00 0.00 2.78 5.56 -
NAPS 0.34 0.33 0.36 0.34 0.28 0.28 0.28 13.80%
Adjusted Per Share Value based on latest NOSH - 658,142
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.28 23.29 19.62 17.81 16.17 14.79 13.67 46.61%
EPS 1.73 1.29 0.30 0.32 1.35 1.72 1.63 4.04%
DPS 0.00 2.73 5.80 0.00 0.00 2.75 5.54 -
NAPS 0.3369 0.3283 0.3808 0.3391 0.2783 0.2774 0.2791 13.35%
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 0.34 0.38 0.43 0.29 0.31 0.32 0.31 -
P/RPS 1.39 1.62 2.32 1.62 1.91 2.14 2.26 -27.65%
P/EPS 19.47 29.23 153.57 90.63 22.79 18.39 18.90 1.99%
EY 5.14 3.42 0.65 1.10 4.39 5.44 5.29 -1.89%
DY 0.00 7.21 12.74 0.00 0.00 8.69 17.94 -
P/NAPS 1.00 1.15 1.19 0.85 1.11 1.14 1.11 -6.71%
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 22/11/07 23/08/07 21/05/07 27/02/07 22/11/06 24/08/06 24/05/06 -
Price 0.33 0.34 0.36 0.47 0.32 0.31 0.34 -
P/RPS 1.35 1.45 1.94 2.63 1.97 2.08 2.48 -33.30%
P/EPS 18.89 26.15 128.57 146.88 23.53 17.82 20.73 -6.00%
EY 5.29 3.82 0.78 0.68 4.25 5.61 4.82 6.39%
DY 0.00 8.06 15.22 0.00 0.00 8.97 16.35 -
P/NAPS 0.97 1.03 1.00 1.38 1.14 1.11 1.21 -13.69%

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