[SYMPHNY] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1187.04%
YoY- -304.25%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 47,961 42,574 48,486 40,359 44,334 41,394 44,202 5.60%
PBT 55 -895 -16,816 -3,692 573 -610 2,916 -92.96%
Tax -872 -842 1,968 -749 -928 -841 -4,646 -67.31%
NP -817 -1,737 -14,848 -4,441 -355 -1,451 -1,730 -39.43%
-
NP to SH -1,026 -2,021 -15,118 -4,569 -355 -1,622 -1,161 -7.93%
-
Tax Rate 1,585.45% - - - 161.95% - 159.33% -
Total Cost 48,778 44,311 63,334 44,800 44,689 42,845 45,932 4.10%
-
Net Worth 185,962 176,837 183,440 196,720 141,999 212,107 207,757 -7.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 3,055 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 185,962 176,837 183,440 196,720 141,999 212,107 207,757 -7.14%
NOSH 641,250 631,562 632,552 634,583 443,750 623,846 611,052 3.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.70% -4.08% -30.62% -11.00% -0.80% -3.51% -3.91% -
ROE -0.55% -1.14% -8.24% -2.32% -0.25% -0.76% -0.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.48 6.74 7.67 6.36 9.99 6.64 7.23 2.29%
EPS -0.16 -0.32 -2.39 -0.72 -0.08 -0.26 -0.19 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.29 0.28 0.29 0.31 0.32 0.34 0.34 -10.08%
Adjusted Per Share Value based on latest NOSH - 634,583
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.23 6.42 7.31 6.09 6.69 6.24 6.67 5.53%
EPS -0.15 -0.30 -2.28 -0.69 -0.05 -0.24 -0.18 -11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.2805 0.2667 0.2767 0.2967 0.2142 0.3199 0.3133 -7.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.17 0.17 0.21 0.22 0.22 0.25 0.24 -
P/RPS 2.27 2.52 2.74 3.46 2.20 3.77 3.32 -22.44%
P/EPS -106.25 -53.13 -8.79 -30.56 -275.00 -96.15 -126.32 -10.92%
EY -0.94 -1.88 -11.38 -3.27 -0.36 -1.04 -0.79 12.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.59 0.61 0.72 0.71 0.69 0.74 0.71 -11.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 31/05/11 28/02/11 18/11/10 16/08/10 19/05/10 25/02/10 -
Price 0.13 0.17 0.19 0.22 0.22 0.23 0.25 -
P/RPS 1.74 2.52 2.48 3.46 2.20 3.47 3.46 -36.84%
P/EPS -81.25 -53.13 -7.95 -30.56 -275.00 -88.46 -131.58 -27.54%
EY -1.23 -1.88 -12.58 -3.27 -0.36 -1.13 -0.76 37.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.45 0.61 0.66 0.71 0.69 0.68 0.74 -28.28%

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