[SYMPHNY] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.18%
YoY- -81.88%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 160,019 160,996 154,410 130,056 118,095 107,201 98,092 38.45%
PBT 15,494 13,197 10,136 8,172 4,658 4,232 3,128 189.73%
Tax 120 505 424 -4,624 -1,870 5,318 8,522 -94.12%
NP 15,614 13,702 10,560 3,548 2,788 9,550 11,650 21.49%
-
NP to SH 13,156 11,476 8,574 1,964 2,116 8,964 11,430 9.80%
-
Tax Rate -0.77% -3.83% -4.18% 56.58% 40.15% -125.66% -272.44% -
Total Cost 144,405 147,293 143,850 126,508 115,307 97,650 86,442 40.65%
-
Net Worth 229,084 223,387 217,647 252,514 224,825 184,552 183,931 15.71%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,545 - 18,071 38,438 - - 18,261 -49.44%
Div Payout % 49.75% - 210.77% 1,957.14% - - 159.77% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 229,084 223,387 217,647 252,514 224,825 184,552 183,931 15.71%
NOSH 654,527 657,022 659,538 701,428 661,250 659,117 656,896 -0.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.76% 8.51% 6.84% 2.73% 2.36% 8.91% 11.88% -
ROE 5.74% 5.14% 3.94% 0.78% 0.94% 4.86% 6.21% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.45 24.50 23.41 18.54 17.86 16.26 14.93 38.81%
EPS 2.01 1.75 1.30 0.28 0.32 1.36 1.74 10.06%
DPS 1.00 0.00 2.74 5.48 0.00 0.00 2.78 -49.32%
NAPS 0.35 0.34 0.33 0.36 0.34 0.28 0.28 15.99%
Adjusted Per Share Value based on latest NOSH - 701,428
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.13 24.28 23.29 19.62 17.81 16.17 14.79 38.46%
EPS 1.98 1.73 1.29 0.30 0.32 1.35 1.72 9.81%
DPS 0.99 0.00 2.73 5.80 0.00 0.00 2.75 -49.29%
NAPS 0.3455 0.3369 0.3283 0.3808 0.3391 0.2783 0.2774 15.71%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.32 0.34 0.38 0.43 0.29 0.31 0.32 -
P/RPS 1.31 1.39 1.62 2.32 1.62 1.91 2.14 -27.84%
P/EPS 15.92 19.47 29.23 153.57 90.63 22.79 18.39 -9.14%
EY 6.28 5.14 3.42 0.65 1.10 4.39 5.44 10.01%
DY 3.13 0.00 7.21 12.74 0.00 0.00 8.69 -49.28%
P/NAPS 0.91 1.00 1.15 1.19 0.85 1.11 1.14 -13.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 22/11/07 23/08/07 21/05/07 27/02/07 22/11/06 24/08/06 -
Price 0.29 0.33 0.34 0.36 0.47 0.32 0.31 -
P/RPS 1.19 1.35 1.45 1.94 2.63 1.97 2.08 -31.01%
P/EPS 14.43 18.89 26.15 128.57 146.88 23.53 17.82 -13.08%
EY 6.93 5.29 3.82 0.78 0.68 4.25 5.61 15.08%
DY 3.45 0.00 8.06 15.22 0.00 0.00 8.97 -47.02%
P/NAPS 0.83 0.97 1.03 1.00 1.38 1.14 1.11 -17.57%

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