[SYMPHNY] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.3%
YoY- 198.74%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 38,436 41,401 42,069 39,272 43,542 44,691 32,514 11.76%
PBT 3,311 3,672 2,400 5,596 4,830 3,025 2,043 37.85%
Tax -1,029 294 -611 -259 167 1,368 -1,156 -7.44%
NP 2,282 3,966 1,789 5,337 4,997 4,393 887 87.43%
-
NP to SH 2,243 3,218 1,307 4,549 4,320 3,796 491 174.55%
-
Tax Rate 31.08% -8.01% 25.46% 4.63% -3.46% -45.22% 56.58% -
Total Cost 36,154 37,435 40,280 33,935 38,545 40,298 31,627 9.30%
-
Net Worth 205,608 214,533 211,609 227,449 222,545 219,768 252,514 -12.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 6,223 6,498 - - 9,609 -
Div Payout % - - 476.19% 142.86% - - 1,957.14% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 205,608 214,533 211,609 227,449 222,545 219,768 252,514 -12.77%
NOSH 623,055 630,980 622,380 649,857 654,545 665,964 701,428 -7.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.94% 9.58% 4.25% 13.59% 11.48% 9.83% 2.73% -
ROE 1.09% 1.50% 0.62% 2.00% 1.94% 1.73% 0.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.17 6.56 6.76 6.04 6.65 6.71 4.64 20.86%
EPS 0.36 0.51 0.21 0.70 0.66 0.57 0.07 197.05%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 1.37 -
NAPS 0.33 0.34 0.34 0.35 0.34 0.33 0.36 -5.62%
Adjusted Per Share Value based on latest NOSH - 649,857
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.80 6.24 6.34 5.92 6.57 6.74 4.90 11.86%
EPS 0.34 0.49 0.20 0.69 0.65 0.57 0.07 185.98%
DPS 0.00 0.00 0.94 0.98 0.00 0.00 1.45 -
NAPS 0.3101 0.3236 0.3191 0.343 0.3356 0.3315 0.3808 -12.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.25 0.30 0.28 0.32 0.34 0.38 0.43 -
P/RPS 4.05 4.57 4.14 5.30 5.11 5.66 9.28 -42.37%
P/EPS 69.44 58.82 133.33 45.71 51.52 66.67 614.29 -76.52%
EY 1.44 1.70 0.75 2.19 1.94 1.50 0.16 330.94%
DY 0.00 0.00 3.57 3.13 0.00 0.00 3.19 -
P/NAPS 0.76 0.88 0.82 0.91 1.00 1.15 1.19 -25.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 19/08/08 21/05/08 22/02/08 22/11/07 23/08/07 21/05/07 -
Price 0.22 0.28 0.29 0.29 0.33 0.34 0.36 -
P/RPS 3.57 4.27 4.29 4.80 4.96 5.07 7.77 -40.37%
P/EPS 61.11 54.90 138.10 41.43 50.00 59.65 514.29 -75.73%
EY 1.64 1.82 0.72 2.41 2.00 1.68 0.19 319.13%
DY 0.00 0.00 3.45 3.45 0.00 0.00 3.81 -
P/NAPS 0.67 0.82 0.85 0.83 0.97 1.03 1.00 -23.37%

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