[SYMLIFE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 1.32%
YoY- -526.46%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 171,474 71,757 214,995 167,408 120,122 76,061 29,056 226.21%
PBT 42,657 10,723 -214,516 -105,983 -108,259 -110,439 3,932 389.35%
Tax -9,490 -3,607 -4,080 -8,419 -7,678 -5,821 -1,925 189.38%
NP 33,167 7,116 -218,596 -114,402 -115,937 -116,260 2,007 547.68%
-
NP to SH 32,393 6,053 -218,596 -114,402 -115,937 -116,260 2,007 537.57%
-
Tax Rate 22.25% 33.64% - - - - 48.96% -
Total Cost 138,307 64,641 433,591 281,810 236,059 192,321 27,049 196.50%
-
Net Worth 357,088 328,136 325,881 431,283 415,315 415,328 544,757 -24.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 357,088 328,136 325,881 431,283 415,315 415,328 544,757 -24.52%
NOSH 318,828 318,578 319,491 319,469 319,473 319,483 318,571 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.34% 9.92% -101.67% -68.34% -96.52% -152.85% 6.91% -
ROE 9.07% 1.84% -67.08% -26.53% -27.92% -27.99% 0.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 53.78 22.52 67.29 52.40 37.60 23.81 9.12 226.04%
EPS 10.16 1.90 -68.42 -35.81 -36.29 -36.39 0.63 537.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.03 1.02 1.35 1.30 1.30 1.71 -24.56%
Adjusted Per Share Value based on latest NOSH - 319,791
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.11 10.92 32.73 25.49 18.29 11.58 4.42 226.42%
EPS 4.93 0.92 -33.28 -17.42 -17.65 -17.70 0.31 531.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.4996 0.4961 0.6566 0.6323 0.6323 0.8294 -24.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.70 0.70 0.69 0.91 1.02 1.16 -
P/RPS 1.21 3.11 1.04 1.32 2.42 4.28 12.72 -79.13%
P/EPS 6.40 36.84 -1.02 -1.93 -2.51 -2.80 184.13 -89.32%
EY 15.63 2.71 -97.74 -51.90 -39.88 -35.68 0.54 840.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.69 0.51 0.70 0.78 0.68 -10.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 -
Price 0.69 0.65 0.71 0.71 0.76 0.98 0.94 -
P/RPS 1.28 2.89 1.06 1.35 2.02 4.12 10.31 -75.08%
P/EPS 6.79 34.21 -1.04 -1.98 -2.09 -2.69 149.21 -87.22%
EY 14.72 2.92 -96.37 -50.44 -47.75 -37.13 0.67 682.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.70 0.53 0.58 0.75 0.55 8.30%

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