[SYMLIFE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 116.01%
YoY- -46.2%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 87,332 293,787 200,002 168,098 84,233 325,326 243,005 -49.48%
PBT 14,297 58,060 42,167 23,637 11,542 83,104 59,818 -61.52%
Tax -4,948 -9,605 -3,316 -4,678 -3,056 -19,479 -10,907 -40.98%
NP 9,349 48,455 38,851 18,959 8,486 63,625 48,911 -66.85%
-
NP to SH 8,650 46,704 36,456 17,428 8,068 61,921 47,572 -67.93%
-
Tax Rate 34.61% 16.54% 7.86% 19.79% 26.48% 23.44% 18.23% -
Total Cost 77,983 245,332 161,151 149,139 75,747 261,701 194,094 -45.58%
-
Net Worth 411,763 414,064 408,135 386,944 384,781 383,441 371,805 7.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 9,133 - - - 7,922 - -
Div Payout % - 19.56% - - - 12.79% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 411,763 414,064 408,135 386,944 384,781 383,441 371,805 7.04%
NOSH 296,232 304,458 306,868 309,555 310,307 316,893 317,782 -4.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.71% 16.49% 19.43% 11.28% 10.07% 19.56% 20.13% -
ROE 2.10% 11.28% 8.93% 4.50% 2.10% 16.15% 12.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.48 96.49 65.18 54.30 27.14 102.66 76.47 -47.06%
EPS 2.92 15.34 11.88 5.63 2.60 19.54 14.97 -66.39%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.39 1.36 1.33 1.25 1.24 1.21 1.17 12.18%
Adjusted Per Share Value based on latest NOSH - 308,910
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.30 44.73 30.45 25.59 12.82 49.53 37.00 -49.47%
EPS 1.32 7.11 5.55 2.65 1.23 9.43 7.24 -67.88%
DPS 0.00 1.39 0.00 0.00 0.00 1.21 0.00 -
NAPS 0.6269 0.6304 0.6214 0.5891 0.5858 0.5838 0.5661 7.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.74 0.86 1.04 1.14 1.19 0.93 0.81 -
P/RPS 2.51 0.89 1.60 2.10 4.38 0.91 1.06 77.74%
P/EPS 25.34 5.61 8.75 20.25 45.77 4.76 5.41 180.20%
EY 3.95 17.84 11.42 4.94 2.18 21.01 18.48 -64.28%
DY 0.00 3.49 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.53 0.63 0.78 0.91 0.96 0.77 0.69 -16.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 03/06/08 28/02/08 13/11/07 28/08/07 31/05/07 28/02/07 -
Price 0.76 0.81 0.89 1.07 0.99 0.92 0.88 -
P/RPS 2.58 0.84 1.37 1.97 3.65 0.90 1.15 71.45%
P/EPS 26.03 5.28 7.49 19.01 38.08 4.71 5.88 169.85%
EY 3.84 18.94 13.35 5.26 2.63 21.24 17.01 -62.95%
DY 0.00 3.70 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 0.55 0.60 0.67 0.86 0.80 0.76 0.75 -18.69%

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