[SYMPHNY] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 31.88%
YoY- 93.9%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 133,124 122,444 107,006 63,800 33,579 27,514 26,552 191.50%
PBT 28,615 30,501 27,466 21,908 15,845 13,536 12,260 75.50%
Tax -8,460 -10,702 -7,258 -5,620 -3,494 -2,486 -2,006 159.89%
NP 20,155 19,798 20,208 16,288 12,351 11,049 10,254 56.59%
-
NP to SH 20,155 19,798 20,208 16,288 12,351 11,049 10,254 56.59%
-
Tax Rate 29.56% 35.09% 26.43% 25.65% 22.05% 18.37% 16.36% -
Total Cost 112,969 102,645 86,798 47,512 21,228 16,465 16,298 261.41%
-
Net Worth 489,835 86,833 79,265 86,926 34,228 30,109 26,444 593.91%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 9,359 - - - 6,923 - - -
Div Payout % 46.44% - - - 56.05% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 489,835 86,833 79,265 86,926 34,228 30,109 26,444 593.91%
NOSH 623,993 611,069 391,627 345,084 276,928 276,233 269,842 74.42%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.14% 16.17% 18.88% 25.53% 36.78% 40.16% 38.62% -
ROE 4.11% 22.80% 25.49% 18.74% 36.08% 36.70% 38.78% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.33 20.04 27.32 18.49 12.13 9.96 9.84 67.10%
EPS 3.23 3.24 5.16 4.72 4.46 4.00 3.80 -10.22%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.785 0.1421 0.2024 0.2519 0.1236 0.109 0.098 297.82%
Adjusted Per Share Value based on latest NOSH - 345,084
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.08 18.47 16.14 9.62 5.06 4.15 4.00 191.75%
EPS 3.04 2.99 3.05 2.46 1.86 1.67 1.55 56.36%
DPS 1.41 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.7388 0.131 0.1195 0.1311 0.0516 0.0454 0.0399 593.73%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.81 0.75 1.26 2.03 2.04 1.62 1.23 -
P/RPS 3.80 3.74 4.61 10.98 16.82 16.26 12.50 -54.62%
P/EPS 25.08 23.15 24.42 43.01 45.74 40.50 32.37 -15.57%
EY 3.99 4.32 4.10 2.33 2.19 2.47 3.09 18.48%
DY 1.85 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 1.03 5.28 6.23 8.06 16.50 14.86 12.55 -80.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 19/08/04 28/05/04 25/02/04 19/11/03 21/08/03 -
Price 0.75 0.86 0.67 1.49 2.20 1.85 1.92 -
P/RPS 3.52 4.29 2.45 8.06 18.14 18.57 19.51 -67.90%
P/EPS 23.22 26.54 12.98 31.57 49.33 46.25 50.53 -40.31%
EY 4.31 3.77 7.70 3.17 2.03 2.16 1.98 67.56%
DY 2.00 0.00 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 0.96 6.05 3.31 5.92 17.80 16.97 19.59 -86.48%

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