[SYMPHNY] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 98.05%
YoY- -258.96%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,454 19,975 21,158 17,538 31,805 31,613 33,071 -27.34%
PBT 1,212 -3,335 2,657 -550 -39,502 2,976 738 39.07%
Tax -945 -326 -619 -91 -2,031 196 -1,334 -20.48%
NP 267 -3,661 2,038 -641 -41,533 3,172 -596 -
-
NP to SH 124 -3,139 1,862 -798 -40,840 3,096 -1,424 -
-
Tax Rate 77.97% - 23.30% - - -6.59% 180.76% -
Total Cost 20,187 23,636 19,120 18,179 73,338 28,441 33,667 -28.82%
-
Net Worth 99,199 104,633 106,399 106,399 105,563 144,919 135,927 -18.89%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 99,199 104,633 106,399 106,399 105,563 144,919 135,927 -18.89%
NOSH 620,000 653,958 664,999 665,000 659,773 658,723 647,272 -2.82%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.31% -18.33% 9.63% -3.65% -130.59% 10.03% -1.80% -
ROE 0.13% -3.00% 1.75% -0.75% -38.69% 2.14% -1.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.30 3.05 3.18 2.64 4.82 4.80 5.11 -25.22%
EPS 0.02 -0.48 0.28 -0.12 -6.19 0.47 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.22 0.21 -16.53%
Adjusted Per Share Value based on latest NOSH - 665,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.08 3.01 3.19 2.65 4.80 4.77 4.99 -27.44%
EPS 0.02 -0.47 0.28 -0.12 -6.16 0.47 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1578 0.1605 0.1605 0.1592 0.2186 0.205 -18.89%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.155 0.215 0.235 0.19 0.11 0.115 0.115 -
P/RPS 4.70 7.04 0.00 7.20 2.28 2.40 2.25 63.19%
P/EPS 775.00 -44.79 0.00 -158.33 -1.78 24.47 -52.27 -
EY 0.13 -2.23 0.00 -0.63 -56.27 4.09 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.34 0.00 1.19 0.69 0.52 0.55 45.82%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 17/11/14 18/08/14 19/05/14 26/02/14 26/11/13 20/08/13 -
Price 0.15 0.175 0.225 0.255 0.12 0.115 0.11 -
P/RPS 4.55 5.73 0.00 9.67 2.49 2.40 2.15 64.60%
P/EPS 750.00 -36.46 0.00 -212.50 -1.94 24.47 -50.00 -
EY 0.13 -2.74 0.00 -0.47 -51.58 4.09 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 0.00 1.59 0.75 0.52 0.52 48.23%

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