[SYMPHNY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -90.07%
YoY- 166.19%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 158,567 121,906 83,470 42,069 160,019 120,747 77,205 61.22%
PBT 9,348 9,383 6,072 2,400 15,494 9,898 5,068 50.12%
Tax 2,006 -1,346 -317 -611 120 379 212 344.33%
NP 11,354 8,037 5,755 1,789 15,614 10,277 5,280 66.21%
-
NP to SH 11,087 6,768 4,525 1,307 13,156 8,607 4,287 87.86%
-
Tax Rate -21.46% 14.35% 5.22% 25.46% -0.77% -3.83% -4.18% -
Total Cost 147,213 113,869 77,715 40,280 144,405 110,470 71,925 60.85%
-
Net Worth 207,881 208,732 213,680 211,609 229,084 223,387 217,647 -3.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,449 6,325 6,284 6,223 6,545 - 9,035 3.01%
Div Payout % 85.23% 93.46% 138.89% 476.19% 49.75% - 210.77% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 207,881 208,732 213,680 211,609 229,084 223,387 217,647 -3.00%
NOSH 629,943 632,523 628,472 622,380 654,527 657,022 659,538 -3.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.16% 6.59% 6.89% 4.25% 9.76% 8.51% 6.84% -
ROE 5.33% 3.24% 2.12% 0.62% 5.74% 3.85% 1.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.17 19.27 13.28 6.76 24.45 18.38 11.71 66.16%
EPS 1.76 1.07 0.72 0.21 2.01 1.31 0.65 93.68%
DPS 1.50 1.00 1.00 1.00 1.00 0.00 1.37 6.20%
NAPS 0.33 0.33 0.34 0.34 0.35 0.34 0.33 0.00%
Adjusted Per Share Value based on latest NOSH - 622,380
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.92 18.39 12.59 6.34 24.13 18.21 11.64 61.28%
EPS 1.67 1.02 0.68 0.20 1.98 1.30 0.65 87.05%
DPS 1.43 0.95 0.95 0.94 0.99 0.00 1.36 3.38%
NAPS 0.3135 0.3148 0.3223 0.3191 0.3455 0.3369 0.3283 -3.01%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.25 0.30 0.28 0.32 0.34 0.38 -
P/RPS 0.72 1.30 2.26 4.14 1.31 1.85 3.25 -63.21%
P/EPS 10.23 23.36 41.67 133.33 15.92 25.95 58.46 -68.54%
EY 9.78 4.28 2.40 0.75 6.28 3.85 1.71 218.12%
DY 8.33 4.00 3.33 3.57 3.13 0.00 3.61 74.17%
P/NAPS 0.55 0.76 0.88 0.82 0.91 1.00 1.15 -38.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 19/08/08 21/05/08 22/02/08 22/11/07 23/08/07 -
Price 0.17 0.22 0.28 0.29 0.29 0.33 0.34 -
P/RPS 0.68 1.14 2.11 4.29 1.19 1.80 2.90 -61.80%
P/EPS 9.66 20.56 38.89 138.10 14.43 25.19 52.31 -67.40%
EY 10.35 4.86 2.57 0.72 6.93 3.97 1.91 206.93%
DY 8.82 4.55 3.57 3.45 3.45 0.00 4.03 68.16%
P/NAPS 0.52 0.67 0.82 0.85 0.83 0.97 1.03 -36.46%

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