[SYMLIFE] QoQ Quarter Result on 31-Mar-2005

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005
Profit Trend
QoQ- -49.84%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 47,286 44,061 47,005 29,056 38,568 42,180 37,557 16.54%
PBT 2,276 2,180 -114,371 3,932 6,090 8,544 17,102 -73.83%
Tax -741 -1,857 -3,896 -1,925 -2,089 -4,506 -1,493 -37.23%
NP 1,535 323 -118,267 2,007 4,001 4,038 15,609 -78.60%
-
NP to SH 1,535 323 -118,267 2,007 4,001 4,038 15,609 -78.60%
-
Tax Rate 32.56% 85.18% - 48.96% 34.30% 52.74% 8.73% -
Total Cost 45,751 43,738 165,272 27,049 34,567 38,142 21,948 62.96%
-
Net Worth 431,718 419,899 415,308 544,757 547,742 519,171 516,026 -11.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 8,007 - 113,782 -
Div Payout % - - - - 200.15% - 728.95% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 431,718 419,899 415,308 544,757 547,742 519,171 516,026 -11.18%
NOSH 319,791 322,999 319,467 318,571 320,317 320,476 320,513 -0.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.25% 0.73% -251.61% 6.91% 10.37% 9.57% 41.56% -
ROE 0.36% 0.08% -28.48% 0.37% 0.73% 0.78% 3.02% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.79 13.64 14.71 9.12 12.04 13.16 11.72 16.72%
EPS 0.48 0.10 -37.02 0.63 1.25 1.26 4.87 -78.57%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 35.50 -
NAPS 1.35 1.30 1.30 1.71 1.71 1.62 1.61 -11.05%
Adjusted Per Share Value based on latest NOSH - 318,571
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.20 6.71 7.16 4.42 5.87 6.42 5.72 16.53%
EPS 0.23 0.05 -18.01 0.31 0.61 0.61 2.38 -78.85%
DPS 0.00 0.00 0.00 0.00 1.22 0.00 17.32 -
NAPS 0.6573 0.6393 0.6323 0.8294 0.8339 0.7904 0.7856 -11.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.69 0.91 1.02 1.16 0.90 0.79 0.71 -
P/RPS 4.67 6.67 6.93 12.72 7.47 6.00 6.06 -15.90%
P/EPS 143.75 910.00 -2.76 184.13 72.05 62.70 14.58 357.88%
EY 0.70 0.11 -36.29 0.54 1.39 1.59 6.86 -78.07%
DY 0.00 0.00 0.00 0.00 2.78 0.00 50.00 -
P/NAPS 0.51 0.70 0.78 0.68 0.53 0.49 0.44 10.31%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 -
Price 0.71 0.76 0.98 0.94 1.08 0.90 0.60 -
P/RPS 4.80 5.57 6.66 10.31 8.97 6.84 5.12 -4.20%
P/EPS 147.92 760.00 -2.65 149.21 86.46 71.43 12.32 421.96%
EY 0.68 0.13 -37.78 0.67 1.16 1.40 8.12 -80.77%
DY 0.00 0.00 0.00 0.00 2.31 0.00 59.17 -
P/NAPS 0.53 0.58 0.75 0.55 0.63 0.56 0.37 26.98%

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