[SYMLIFE] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -86.05%
YoY- -86.72%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 175,294 104,242 61,757 28,656 149,364 104,244 70,399 83.40%
PBT -30,358 9,452 6,506 2,814 19,473 22,534 18,892 -
Tax -5,821 -3,311 -2,967 -1,226 -8,087 -7,597 -4,644 16.20%
NP -36,179 6,141 3,539 1,588 11,386 14,937 14,248 -
-
NP to SH -36,179 6,141 3,539 1,588 11,386 14,937 14,248 -
-
Tax Rate - 35.03% 45.60% 43.57% 41.53% 33.71% 24.58% -
Total Cost 211,473 98,101 58,218 27,068 137,978 89,307 56,151 141.48%
-
Net Worth 371,470 313,316 310,438 311,372 296,735 304,204 297,197 15.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,148 - - - 2,967 - - -
Div Payout % 0.00% - - - 26.06% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 371,470 313,316 310,438 311,372 296,735 304,204 297,197 15.98%
NOSH 314,805 313,316 310,438 311,372 296,735 296,958 291,370 5.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -20.64% 5.89% 5.73% 5.54% 7.62% 14.33% 20.24% -
ROE -9.74% 1.96% 1.14% 0.51% 3.84% 4.91% 4.79% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.68 33.27 19.89 9.20 50.34 35.10 24.16 74.21%
EPS -11.50 1.96 1.14 0.51 3.83 5.03 4.89 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.18 1.00 1.00 1.00 1.00 1.0244 1.02 10.17%
Adjusted Per Share Value based on latest NOSH - 311,372
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.47 14.55 8.62 4.00 20.85 14.55 9.83 83.37%
EPS -5.05 0.86 0.49 0.22 1.59 2.08 1.99 -
DPS 0.44 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.5185 0.4373 0.4333 0.4346 0.4142 0.4246 0.4148 15.99%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.92 0.96 0.53 0.76 0.85 1.02 -
P/RPS 1.72 2.77 4.83 5.76 1.51 2.42 4.22 -44.93%
P/EPS -8.35 46.94 84.21 103.92 19.81 16.90 20.86 -
EY -11.97 2.13 1.19 0.96 5.05 5.92 4.79 -
DY 1.04 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.81 0.92 0.96 0.53 0.76 0.83 1.00 -13.07%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 -
Price 1.29 0.91 1.12 0.87 0.65 0.79 1.14 -
P/RPS 2.32 2.74 5.63 9.45 1.29 2.25 4.72 -37.63%
P/EPS -11.22 46.43 98.25 170.59 16.94 15.71 23.31 -
EY -8.91 2.15 1.02 0.59 5.90 6.37 4.29 -
DY 0.78 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 1.09 0.91 1.12 0.87 0.65 0.77 1.12 -1.78%

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