[SYMPHNY] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -30.25%
YoY- -44.26%
Quarter Report
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 26,380 22,666 67,019 42,340 55,771 32,542 41,291 -25.88%
PBT 268 1,296 8,555 2,451 5,596 2,314 5,739 -87.10%
Tax 2,772 1,489 2,919 213 -2,172 -976 -433 -
NP 3,040 2,785 11,474 2,664 3,424 1,338 5,306 -31.08%
-
NP to SH 3,005 2,710 10,285 2,645 3,792 1,338 5,306 -31.61%
-
Tax Rate -1,034.33% -114.89% -34.12% -8.69% 38.81% 42.18% 7.54% -
Total Cost 23,340 19,881 55,545 39,676 52,347 31,204 35,985 -25.12%
-
Net Worth 182,913 185,073 185,212 52,730 50,541 46,829 520,651 -50.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 9,187 - - - - 9,948 -
Div Payout % - 339.02% - - - - 187.50% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,913 185,073 185,212 52,730 50,541 46,829 520,651 -50.30%
NOSH 653,260 660,975 661,474 653,414 663,275 668,999 663,249 -1.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.52% 12.29% 17.12% 6.29% 6.14% 4.11% 12.85% -
ROE 1.64% 1.46% 5.55% 5.02% 7.50% 2.86% 1.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.04 3.43 10.13 6.48 8.41 4.86 6.23 -25.13%
EPS 0.45 0.41 1.56 0.40 0.57 0.20 0.80 -31.92%
DPS 0.00 1.39 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.28 0.28 0.28 0.0807 0.0762 0.07 0.785 -49.79%
Adjusted Per Share Value based on latest NOSH - 653,414
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.98 3.42 10.11 6.39 8.41 4.91 6.23 -25.88%
EPS 0.45 0.41 1.55 0.40 0.57 0.20 0.80 -31.92%
DPS 0.00 1.39 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.2759 0.2791 0.2793 0.0795 0.0762 0.0706 0.7852 -50.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.31 0.29 0.44 0.55 0.56 0.81 -
P/RPS 7.92 9.04 2.86 6.79 6.54 11.51 13.01 -28.23%
P/EPS 69.57 75.61 18.65 108.70 96.20 280.00 101.25 -22.18%
EY 1.44 1.32 5.36 0.92 1.04 0.36 0.99 28.46%
DY 0.00 4.48 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 1.14 1.11 1.04 5.45 7.22 8.00 1.03 7.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 24/05/06 24/02/06 23/11/05 24/08/05 24/05/05 25/02/05 -
Price 0.31 0.34 0.30 0.34 0.47 0.50 0.75 -
P/RPS 7.68 9.91 2.96 5.25 5.59 10.28 12.05 -26.00%
P/EPS 67.39 82.93 19.29 83.99 82.21 250.00 93.75 -19.80%
EY 1.48 1.21 5.18 1.19 1.22 0.40 1.07 24.21%
DY 0.00 4.09 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 1.11 1.21 1.07 4.21 6.17 7.14 0.96 10.19%

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