[SYMLIFE] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 375.23%
YoY- -61.63%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 99,717 71,757 47,587 47,286 44,061 47,005 29,056 127.35%
PBT 31,934 10,723 -108,533 2,276 2,180 -114,371 3,932 303.52%
Tax -5,883 -3,607 4,339 -741 -1,857 -3,896 -1,925 110.45%
NP 26,051 7,116 -104,194 1,535 323 -118,267 2,007 451.45%
-
NP to SH 26,340 6,053 -104,194 1,535 323 -118,267 2,007 455.51%
-
Tax Rate 18.42% 33.64% - 32.56% 85.18% - 48.96% -
Total Cost 73,666 64,641 151,781 45,751 43,738 165,272 27,049 94.90%
-
Net Worth 356,720 328,136 325,905 431,718 419,899 415,308 544,757 -24.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 356,720 328,136 325,905 431,718 419,899 415,308 544,757 -24.57%
NOSH 318,500 318,578 319,515 319,791 322,999 319,467 318,571 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 26.12% 9.92% -218.95% 3.25% 0.73% -251.61% 6.91% -
ROE 7.38% 1.84% -31.97% 0.36% 0.08% -28.48% 0.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.31 22.52 14.89 14.79 13.64 14.71 9.12 127.40%
EPS 8.27 1.90 -32.61 0.48 0.10 -37.02 0.63 455.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.03 1.02 1.35 1.30 1.30 1.71 -24.56%
Adjusted Per Share Value based on latest NOSH - 319,791
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.18 10.92 7.25 7.20 6.71 7.16 4.42 127.46%
EPS 4.01 0.92 -15.86 0.23 0.05 -18.01 0.31 450.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5431 0.4996 0.4962 0.6573 0.6393 0.6323 0.8294 -24.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.70 0.70 0.69 0.91 1.02 1.16 -
P/RPS 2.08 3.11 4.70 4.67 6.67 6.93 12.72 -70.06%
P/EPS 7.86 36.84 -2.15 143.75 910.00 -2.76 184.13 -87.76%
EY 12.72 2.71 -46.59 0.70 0.11 -36.29 0.54 720.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.69 0.51 0.70 0.78 0.68 -10.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 -
Price 0.69 0.65 0.71 0.71 0.76 0.98 0.94 -
P/RPS 2.20 2.89 4.77 4.80 5.57 6.66 10.31 -64.25%
P/EPS 8.34 34.21 -2.18 147.92 760.00 -2.65 149.21 -85.35%
EY 11.99 2.92 -45.93 0.68 0.13 -37.78 0.67 582.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.70 0.53 0.58 0.75 0.55 8.30%

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