[SYMLIFE] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.92%
YoY- 109.45%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 44,061 47,005 29,056 38,568 42,180 37,557 32,019 23.69%
PBT 2,180 -114,371 3,932 6,090 8,544 17,102 4,110 -34.44%
Tax -1,857 -3,896 -1,925 -2,089 -4,506 -1,493 -932 58.27%
NP 323 -118,267 2,007 4,001 4,038 15,609 3,178 -78.19%
-
NP to SH 323 -118,267 2,007 4,001 4,038 15,609 3,178 -78.19%
-
Tax Rate 85.18% - 48.96% 34.30% 52.74% 8.73% 22.68% -
Total Cost 43,738 165,272 27,049 34,567 38,142 21,948 28,841 31.96%
-
Net Worth 419,899 415,308 544,757 547,742 519,171 516,026 545,717 -16.01%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 8,007 - 113,782 - -
Div Payout % - - - 200.15% - 728.95% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 419,899 415,308 544,757 547,742 519,171 516,026 545,717 -16.01%
NOSH 322,999 319,467 318,571 320,317 320,476 320,513 321,010 0.41%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.73% -251.61% 6.91% 10.37% 9.57% 41.56% 9.93% -
ROE 0.08% -28.48% 0.37% 0.73% 0.78% 3.02% 0.58% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.64 14.71 9.12 12.04 13.16 11.72 9.97 23.21%
EPS 0.10 -37.02 0.63 1.25 1.26 4.87 0.99 -78.28%
DPS 0.00 0.00 0.00 2.50 0.00 35.50 0.00 -
NAPS 1.30 1.30 1.71 1.71 1.62 1.61 1.70 -16.36%
Adjusted Per Share Value based on latest NOSH - 320,317
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.71 7.16 4.42 5.87 6.42 5.72 4.87 23.79%
EPS 0.05 -18.01 0.31 0.61 0.61 2.38 0.48 -77.83%
DPS 0.00 0.00 0.00 1.22 0.00 17.32 0.00 -
NAPS 0.6393 0.6323 0.8294 0.8339 0.7904 0.7856 0.8308 -16.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.91 1.02 1.16 0.90 0.79 0.71 0.96 -
P/RPS 6.67 6.93 12.72 7.47 6.00 6.06 9.62 -21.64%
P/EPS 910.00 -2.76 184.13 72.05 62.70 14.58 96.97 344.30%
EY 0.11 -36.29 0.54 1.39 1.59 6.86 1.03 -77.45%
DY 0.00 0.00 0.00 2.78 0.00 50.00 0.00 -
P/NAPS 0.70 0.78 0.68 0.53 0.49 0.44 0.56 16.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 -
Price 0.76 0.98 0.94 1.08 0.90 0.60 0.69 -
P/RPS 5.57 6.66 10.31 8.97 6.84 5.12 6.92 -13.45%
P/EPS 760.00 -2.65 149.21 86.46 71.43 12.32 69.70 391.00%
EY 0.13 -37.78 0.67 1.16 1.40 8.12 1.43 -79.75%
DY 0.00 0.00 0.00 2.31 0.00 59.17 0.00 -
P/NAPS 0.58 0.75 0.55 0.63 0.56 0.37 0.41 25.99%

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