[SYMPHNY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -84.99%
YoY- 102.54%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 118,095 80,401 49,046 22,666 197,672 130,653 88,313 21.31%
PBT 4,658 3,174 1,564 1,296 18,916 10,361 7,910 -29.67%
Tax -1,870 3,989 4,261 1,489 -418 -3,337 -3,550 -34.69%
NP 2,788 7,163 5,825 2,785 18,498 7,024 4,360 -25.71%
-
NP to SH 2,116 6,723 5,715 2,710 18,060 7,775 5,130 -44.49%
-
Tax Rate 40.15% -125.68% -272.44% -114.89% 2.21% 32.21% 44.88% -
Total Cost 115,307 73,238 43,221 19,881 179,174 123,629 83,953 23.48%
-
Net Worth 224,825 184,552 183,931 185,073 184,465 53,329 50,012 171.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 9,130 9,187 - - - -
Div Payout % - - 159.77% 339.02% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 224,825 184,552 183,931 185,073 184,465 53,329 50,012 171.63%
NOSH 661,250 659,117 656,896 660,975 658,804 660,840 656,329 0.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.36% 8.91% 11.88% 12.29% 9.36% 5.38% 4.94% -
ROE 0.94% 3.64% 3.11% 1.46% 9.79% 14.58% 10.26% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.86 12.20 7.47 3.43 30.00 19.77 13.46 20.68%
EPS 0.32 1.02 0.87 0.41 2.74 1.18 0.78 -44.69%
DPS 0.00 0.00 1.39 1.39 0.00 0.00 0.00 -
NAPS 0.34 0.28 0.28 0.28 0.28 0.0807 0.0762 170.29%
Adjusted Per Share Value based on latest NOSH - 660,975
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.81 12.13 7.40 3.42 29.81 19.71 13.32 21.30%
EPS 0.32 1.01 0.86 0.41 2.72 1.17 0.77 -44.22%
DPS 0.00 0.00 1.38 1.39 0.00 0.00 0.00 -
NAPS 0.3391 0.2783 0.2774 0.2791 0.2782 0.0804 0.0754 171.71%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.31 0.32 0.31 0.29 0.44 0.55 -
P/RPS 1.62 2.54 4.29 9.04 0.97 2.23 4.09 -45.97%
P/EPS 90.63 30.39 36.78 75.61 10.58 37.40 70.37 18.31%
EY 1.10 3.29 2.72 1.32 9.45 2.67 1.42 -15.61%
DY 0.00 0.00 4.34 4.48 0.00 0.00 0.00 -
P/NAPS 0.85 1.11 1.14 1.11 1.04 5.45 7.22 -75.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 24/08/06 24/05/06 24/02/06 23/11/05 24/08/05 -
Price 0.47 0.32 0.31 0.34 0.30 0.34 0.47 -
P/RPS 2.63 2.62 4.15 9.91 1.00 1.72 3.49 -17.14%
P/EPS 146.88 31.37 35.63 82.93 10.94 28.90 60.13 81.08%
EY 0.68 3.19 2.81 1.21 9.14 3.46 1.66 -44.75%
DY 0.00 0.00 4.48 4.09 0.00 0.00 0.00 -
P/NAPS 1.38 1.14 1.11 1.21 1.07 4.21 6.17 -63.05%

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