[SYMPHNY] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.74%
YoY- -33.05%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 44,202 41,173 40,483 44,664 36,661 38,436 41,401 4.44%
PBT 2,916 2,746 2,250 1,778 -35 3,311 3,672 -14.20%
Tax -4,646 -461 -727 -706 3,352 -1,029 294 -
NP -1,730 2,285 1,523 1,072 3,317 2,282 3,966 -
-
NP to SH -1,161 2,237 1,364 875 4,319 2,243 3,218 -
-
Tax Rate 159.33% 16.79% 32.31% 39.71% - 31.08% -8.01% -
Total Cost 45,932 38,888 38,960 43,592 33,344 36,154 37,435 14.56%
-
Net Worth 207,757 211,272 207,847 206,250 206,560 205,608 214,533 -2.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,055 - - - 3,129 - - -
Div Payout % 0.00% - - - 72.46% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 207,757 211,272 207,847 206,250 206,560 205,608 214,533 -2.11%
NOSH 611,052 621,388 649,523 624,999 625,942 623,055 630,980 -2.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -3.91% 5.55% 3.76% 2.40% 9.05% 5.94% 9.58% -
ROE -0.56% 1.06% 0.66% 0.42% 2.09% 1.09% 1.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.23 6.63 6.23 7.15 5.86 6.17 6.56 6.67%
EPS -0.19 0.36 0.21 0.14 0.69 0.36 0.51 -
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.34 0.34 0.32 0.33 0.33 0.33 0.34 0.00%
Adjusted Per Share Value based on latest NOSH - 624,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.67 6.21 6.11 6.74 5.53 5.80 6.24 4.53%
EPS -0.18 0.34 0.21 0.13 0.65 0.34 0.49 -
DPS 0.46 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.3133 0.3186 0.3135 0.3111 0.3115 0.3101 0.3236 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.25 0.25 0.22 0.18 0.25 0.30 -
P/RPS 3.32 3.77 4.01 3.08 3.07 4.05 4.57 -19.13%
P/EPS -126.32 69.44 119.05 157.14 26.09 69.44 58.82 -
EY -0.79 1.44 0.84 0.64 3.83 1.44 1.70 -
DY 2.08 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.71 0.74 0.78 0.67 0.55 0.76 0.88 -13.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 14/08/09 21/05/09 23/02/09 20/11/08 19/08/08 -
Price 0.25 0.28 0.27 0.26 0.17 0.22 0.28 -
P/RPS 3.46 4.23 4.33 3.64 2.90 3.57 4.27 -13.05%
P/EPS -131.58 77.78 128.57 185.71 24.64 61.11 54.90 -
EY -0.76 1.29 0.78 0.54 4.06 1.64 1.82 -
DY 2.00 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.74 0.82 0.84 0.79 0.52 0.67 0.82 -6.59%

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