[SYMLIFE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -23.77%
YoY- 112.79%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 104,242 61,757 28,656 149,364 104,244 70,399 20,350 196.86%
PBT 9,452 6,506 2,814 19,473 22,534 18,892 14,401 -24.45%
Tax -3,311 -2,967 -1,226 -8,087 -7,597 -4,644 -2,440 22.54%
NP 6,141 3,539 1,588 11,386 14,937 14,248 11,961 -35.85%
-
NP to SH 6,141 3,539 1,588 11,386 14,937 14,248 11,961 -35.85%
-
Tax Rate 35.03% 45.60% 43.57% 41.53% 33.71% 24.58% 16.94% -
Total Cost 98,101 58,218 27,068 137,978 89,307 56,151 8,389 414.42%
-
Net Worth 313,316 310,438 311,372 296,735 304,204 297,197 293,932 4.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,967 - - - -
Div Payout % - - - 26.06% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 313,316 310,438 311,372 296,735 304,204 297,197 293,932 4.34%
NOSH 313,316 310,438 311,372 296,735 296,958 291,370 291,021 5.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.89% 5.73% 5.54% 7.62% 14.33% 20.24% 58.78% -
ROE 1.96% 1.14% 0.51% 3.84% 4.91% 4.79% 4.07% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.27 19.89 9.20 50.34 35.10 24.16 6.99 182.68%
EPS 1.96 1.14 0.51 3.83 5.03 4.89 4.11 -38.93%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.0244 1.02 1.01 -0.66%
Adjusted Per Share Value based on latest NOSH - 311,376
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.87 9.40 4.36 22.74 15.87 10.72 3.10 196.74%
EPS 0.93 0.54 0.24 1.73 2.27 2.17 1.82 -36.05%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.477 0.4726 0.4741 0.4518 0.4631 0.4525 0.4475 4.34%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.92 0.96 0.53 0.76 0.85 1.02 1.19 -
P/RPS 2.77 4.83 5.76 1.51 2.42 4.22 17.02 -70.15%
P/EPS 46.94 84.21 103.92 19.81 16.90 20.86 28.95 37.97%
EY 2.13 1.19 0.96 5.05 5.92 4.79 3.45 -27.47%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.53 0.76 0.83 1.00 1.18 -15.27%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 28/05/02 -
Price 0.91 1.12 0.87 0.65 0.79 1.14 1.10 -
P/RPS 2.74 5.63 9.45 1.29 2.25 4.72 15.73 -68.77%
P/EPS 46.43 98.25 170.59 16.94 15.71 23.31 26.76 44.34%
EY 2.15 1.02 0.59 5.90 6.37 4.29 3.74 -30.83%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.91 1.12 0.87 0.65 0.77 1.12 1.09 -11.32%

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