[SYMLIFE] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 107.51%
YoY- 100.13%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 38,568 42,180 37,557 32,019 71,052 42,485 33,101 10.67%
PBT 6,090 8,544 17,102 4,110 -39,810 2,946 3,692 39.39%
Tax -2,089 -4,506 -1,493 -932 -2,510 -344 -1,741 12.85%
NP 4,001 4,038 15,609 3,178 -42,320 2,602 1,951 61.06%
-
NP to SH 4,001 4,038 15,609 3,178 -42,320 2,602 1,951 61.06%
-
Tax Rate 34.30% 52.74% 8.73% 22.68% - 11.68% 47.16% -
Total Cost 34,567 38,142 21,948 28,841 113,372 39,883 31,150 7.15%
-
Net Worth 547,742 519,171 516,026 545,717 378,053 317,317 309,682 46.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,007 - 113,782 - 3,203 - - -
Div Payout % 200.15% - 728.95% - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 547,742 519,171 516,026 545,717 378,053 317,317 309,682 46.00%
NOSH 320,317 320,476 320,513 321,010 320,384 317,317 309,682 2.26%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.37% 9.57% 41.56% 9.93% -59.56% 6.12% 5.89% -
ROE 0.73% 0.78% 3.02% 0.58% -11.19% 0.82% 0.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.04 13.16 11.72 9.97 22.18 13.39 10.69 8.21%
EPS 1.25 1.26 4.87 0.99 -13.21 0.82 0.63 57.57%
DPS 2.50 0.00 35.50 0.00 1.00 0.00 0.00 -
NAPS 1.71 1.62 1.61 1.70 1.18 1.00 1.00 42.76%
Adjusted Per Share Value based on latest NOSH - 321,010
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.38 5.89 5.24 4.47 9.92 5.93 4.62 10.63%
EPS 0.56 0.56 2.18 0.44 -5.91 0.36 0.27 62.27%
DPS 1.12 0.00 15.88 0.00 0.45 0.00 0.00 -
NAPS 0.7645 0.7246 0.7203 0.7617 0.5277 0.4429 0.4322 46.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.90 0.79 0.71 0.96 0.96 0.92 0.96 -
P/RPS 7.47 6.00 6.06 9.62 4.33 6.87 8.98 -11.50%
P/EPS 72.05 62.70 14.58 96.97 -7.27 112.20 152.38 -39.16%
EY 1.39 1.59 6.86 1.03 -13.76 0.89 0.66 63.93%
DY 2.78 0.00 50.00 0.00 1.04 0.00 0.00 -
P/NAPS 0.53 0.49 0.44 0.56 0.81 0.92 0.96 -32.58%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 21/11/03 26/08/03 -
Price 1.08 0.90 0.60 0.69 1.29 0.91 1.12 -
P/RPS 8.97 6.84 5.12 6.92 5.82 6.80 10.48 -9.80%
P/EPS 86.46 71.43 12.32 69.70 -9.77 110.98 177.78 -38.02%
EY 1.16 1.40 8.12 1.43 -10.24 0.90 0.56 62.13%
DY 2.31 0.00 59.17 0.00 0.78 0.00 0.00 -
P/NAPS 0.63 0.56 0.37 0.41 1.09 0.91 1.12 -31.73%

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