[SYMLIFE] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 391.16%
YoY- 700.05%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 29,056 38,568 42,180 37,557 32,019 71,052 42,485 -22.35%
PBT 3,932 6,090 8,544 17,102 4,110 -39,810 2,946 21.20%
Tax -1,925 -2,089 -4,506 -1,493 -932 -2,510 -344 214.86%
NP 2,007 4,001 4,038 15,609 3,178 -42,320 2,602 -15.88%
-
NP to SH 2,007 4,001 4,038 15,609 3,178 -42,320 2,602 -15.88%
-
Tax Rate 48.96% 34.30% 52.74% 8.73% 22.68% - 11.68% -
Total Cost 27,049 34,567 38,142 21,948 28,841 113,372 39,883 -22.78%
-
Net Worth 544,757 547,742 519,171 516,026 545,717 378,053 317,317 43.32%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 8,007 - 113,782 - 3,203 - -
Div Payout % - 200.15% - 728.95% - 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 544,757 547,742 519,171 516,026 545,717 378,053 317,317 43.32%
NOSH 318,571 320,317 320,476 320,513 321,010 320,384 317,317 0.26%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.91% 10.37% 9.57% 41.56% 9.93% -59.56% 6.12% -
ROE 0.37% 0.73% 0.78% 3.02% 0.58% -11.19% 0.82% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.12 12.04 13.16 11.72 9.97 22.18 13.39 -22.56%
EPS 0.63 1.25 1.26 4.87 0.99 -13.21 0.82 -16.10%
DPS 0.00 2.50 0.00 35.50 0.00 1.00 0.00 -
NAPS 1.71 1.71 1.62 1.61 1.70 1.18 1.00 42.95%
Adjusted Per Share Value based on latest NOSH - 320,513
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.42 5.87 6.42 5.72 4.87 10.82 6.47 -22.41%
EPS 0.31 0.61 0.61 2.38 0.48 -6.44 0.40 -15.61%
DPS 0.00 1.22 0.00 17.32 0.00 0.49 0.00 -
NAPS 0.8294 0.8339 0.7904 0.7856 0.8308 0.5756 0.4831 43.33%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.16 0.90 0.79 0.71 0.96 0.96 0.92 -
P/RPS 12.72 7.47 6.00 6.06 9.62 4.33 6.87 50.72%
P/EPS 184.13 72.05 62.70 14.58 96.97 -7.27 112.20 39.08%
EY 0.54 1.39 1.59 6.86 1.03 -13.76 0.89 -28.30%
DY 0.00 2.78 0.00 50.00 0.00 1.04 0.00 -
P/NAPS 0.68 0.53 0.49 0.44 0.56 0.81 0.92 -18.23%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 21/11/03 -
Price 0.94 1.08 0.90 0.60 0.69 1.29 0.91 -
P/RPS 10.31 8.97 6.84 5.12 6.92 5.82 6.80 31.94%
P/EPS 149.21 86.46 71.43 12.32 69.70 -9.77 110.98 21.79%
EY 0.67 1.16 1.40 8.12 1.43 -10.24 0.90 -17.84%
DY 0.00 2.31 0.00 59.17 0.00 0.78 0.00 -
P/NAPS 0.55 0.63 0.56 0.37 0.41 1.09 0.91 -28.49%

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