[SYMPHNY] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.78%
YoY- -67.14%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 67,019 42,340 55,771 32,542 41,291 38,331 37,553 46.97%
PBT 8,555 2,451 5,596 2,314 5,739 9,143 8,256 2.39%
Tax 2,919 213 -2,172 -976 -433 -4,398 -2,224 -
NP 11,474 2,664 3,424 1,338 5,306 4,745 6,032 53.34%
-
NP to SH 10,285 2,645 3,792 1,338 5,306 4,745 6,032 42.58%
-
Tax Rate -34.12% -8.69% 38.81% 42.18% 7.54% 48.10% 26.94% -
Total Cost 55,545 39,676 52,347 31,204 35,985 33,586 31,521 45.74%
-
Net Worth 185,212 52,730 50,541 46,829 520,651 93,647 89,115 62.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 9,948 - - -
Div Payout % - - - - 187.50% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 185,212 52,730 50,541 46,829 520,651 93,647 89,115 62.64%
NOSH 661,474 653,414 663,275 668,999 663,249 659,027 440,291 31.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.12% 6.29% 6.14% 4.11% 12.85% 12.38% 16.06% -
ROE 5.55% 5.02% 7.50% 2.86% 1.02% 5.07% 6.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.13 6.48 8.41 4.86 6.23 5.82 8.53 12.10%
EPS 1.56 0.40 0.57 0.20 0.80 0.72 1.37 9.01%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.28 0.0807 0.0762 0.07 0.785 0.1421 0.2024 24.08%
Adjusted Per Share Value based on latest NOSH - 668,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.11 6.39 8.41 4.91 6.23 5.78 5.66 47.06%
EPS 1.55 0.40 0.57 0.20 0.80 0.72 0.91 42.48%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.2793 0.0795 0.0762 0.0706 0.7852 0.1412 0.1344 62.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.44 0.55 0.56 0.81 0.75 1.26 -
P/RPS 2.86 6.79 6.54 11.51 13.01 12.89 14.77 -66.42%
P/EPS 18.65 108.70 96.20 280.00 101.25 104.17 91.97 -65.38%
EY 5.36 0.92 1.04 0.36 0.99 0.96 1.09 188.33%
DY 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.04 5.45 7.22 8.00 1.03 5.28 6.23 -69.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 24/08/05 24/05/05 25/02/05 23/11/04 19/08/04 -
Price 0.30 0.34 0.47 0.50 0.75 0.86 0.67 -
P/RPS 2.96 5.25 5.59 10.28 12.05 14.79 7.86 -47.75%
P/EPS 19.29 83.99 82.21 250.00 93.75 119.44 48.91 -46.12%
EY 5.18 1.19 1.22 0.40 1.07 0.84 2.04 85.80%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.07 4.21 6.17 7.14 0.96 6.05 3.31 -52.80%

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