[SYMLIFE] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 195.58%
YoY- 430.86%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 116,224 150,324 149,008 139,152 128,076 175,294 138,989 -11.23%
PBT 15,728 35,846 39,674 42,424 16,440 -30,358 12,602 15.90%
Tax -7,700 -9,020 -9,241 -4,850 -3,728 -5,821 -4,414 44.86%
NP 8,028 26,826 30,433 37,574 12,712 -36,179 8,188 -1.30%
-
NP to SH 8,028 26,826 30,433 37,574 12,712 -36,179 8,188 -1.30%
-
Tax Rate 48.96% 25.16% 23.29% 11.43% 22.68% - 35.03% -
Total Cost 108,196 123,498 118,574 101,578 115,364 211,473 130,801 -11.87%
-
Net Worth 544,757 550,666 518,604 516,161 545,717 371,470 313,316 44.54%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 121,658 151,526 227,624 - 3,148 - -
Div Payout % - 453.51% 497.90% 605.80% - 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 544,757 550,666 518,604 516,161 545,717 371,470 313,316 44.54%
NOSH 318,571 320,154 320,126 320,597 321,010 314,805 313,316 1.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.91% 17.85% 20.42% 27.00% 9.93% -20.64% 5.89% -
ROE 1.47% 4.87% 5.87% 7.28% 2.33% -9.74% 2.61% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.48 46.95 46.55 43.40 39.90 55.68 44.36 -12.21%
EPS 2.52 8.40 9.51 11.72 3.96 -11.50 2.61 -2.31%
DPS 0.00 38.00 47.33 71.00 0.00 1.00 0.00 -
NAPS 1.71 1.72 1.62 1.61 1.70 1.18 1.00 42.95%
Adjusted Per Share Value based on latest NOSH - 320,513
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.69 22.89 22.69 21.19 19.50 26.69 21.16 -11.24%
EPS 1.22 4.08 4.63 5.72 1.94 -5.51 1.25 -1.60%
DPS 0.00 18.52 23.07 34.66 0.00 0.48 0.00 -
NAPS 0.8294 0.8384 0.7896 0.7858 0.8308 0.5656 0.477 44.54%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.16 0.90 0.79 0.71 0.96 0.96 0.92 -
P/RPS 3.18 1.92 1.70 1.64 2.41 1.72 2.07 33.10%
P/EPS 46.03 10.74 8.31 6.06 24.24 -8.35 35.20 19.56%
EY 2.17 9.31 12.03 16.51 4.13 -11.97 2.84 -16.40%
DY 0.00 42.22 59.92 100.00 0.00 1.04 0.00 -
P/NAPS 0.68 0.52 0.49 0.44 0.56 0.81 0.92 -18.23%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 21/11/03 -
Price 0.94 1.08 0.90 0.60 0.69 1.29 0.91 -
P/RPS 2.58 2.30 1.93 1.38 1.73 2.32 2.05 16.55%
P/EPS 37.30 12.89 9.47 5.12 17.42 -11.22 34.82 4.68%
EY 2.68 7.76 10.56 19.53 5.74 -8.91 2.87 -4.45%
DY 0.00 35.19 52.59 118.33 0.00 0.78 0.00 -
P/NAPS 0.55 0.63 0.56 0.37 0.41 1.09 0.91 -28.49%

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