[SYMLIFE] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 144.72%
YoY- -86.72%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 71,052 42,485 33,101 28,656 45,120 33,845 50,049 26.23%
PBT -39,810 2,946 3,692 2,814 -3,061 3,642 4,491 -
Tax -2,510 -344 -1,741 -1,226 -490 -2,953 -2,204 9.02%
NP -42,320 2,602 1,951 1,588 -3,551 689 2,287 -
-
NP to SH -42,320 2,602 1,951 1,588 -3,551 689 2,287 -
-
Tax Rate - 11.68% 47.16% 43.57% - 81.08% 49.08% -
Total Cost 113,372 39,883 31,150 27,068 48,671 33,156 47,762 77.66%
-
Net Worth 378,053 317,317 309,682 311,372 311,376 306,874 295,283 17.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,203 - - - 3,113 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 378,053 317,317 309,682 311,372 311,376 306,874 295,283 17.85%
NOSH 320,384 317,317 309,682 311,372 311,376 299,565 289,493 6.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -59.56% 6.12% 5.89% 5.54% -7.87% 2.04% 4.57% -
ROE -11.19% 0.82% 0.63% 0.51% -1.14% 0.22% 0.77% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.18 13.39 10.69 9.20 14.49 11.30 17.29 18.00%
EPS -13.21 0.82 0.63 0.51 -1.14 0.23 0.79 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.18 1.00 1.00 1.00 1.00 1.0244 1.02 10.17%
Adjusted Per Share Value based on latest NOSH - 311,372
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.92 5.93 4.62 4.00 6.30 4.72 6.99 26.20%
EPS -5.91 0.36 0.27 0.22 -0.50 0.10 0.32 -
DPS 0.45 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.5277 0.4429 0.4322 0.4346 0.4346 0.4283 0.4122 17.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.92 0.96 0.53 0.76 0.85 1.02 -
P/RPS 4.33 6.87 8.98 5.76 5.24 7.52 5.90 -18.59%
P/EPS -7.27 112.20 152.38 103.92 -66.64 369.57 129.11 -
EY -13.76 0.89 0.66 0.96 -1.50 0.27 0.77 -
DY 1.04 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.81 0.92 0.96 0.53 0.76 0.83 1.00 -13.07%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 -
Price 1.29 0.91 1.12 0.87 0.65 0.79 1.14 -
P/RPS 5.82 6.80 10.48 9.45 4.49 6.99 6.59 -7.92%
P/EPS -9.77 110.98 177.78 170.59 -57.00 343.48 144.30 -
EY -10.24 0.90 0.56 0.59 -1.75 0.29 0.69 -
DY 0.78 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 1.09 0.91 1.12 0.87 0.65 0.77 1.12 -1.78%

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