[SYMPHNY] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.86%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 187,796 197,672 171,944 167,935 149,717 133,125 104,777 47.60%
PBT 17,898 18,916 16,100 22,792 25,452 28,615 28,569 -26.80%
Tax 2,449 -16 -3,368 -7,979 -8,031 -8,460 -9,656 -
NP 20,347 18,900 12,732 14,813 17,421 20,155 18,913 4.99%
-
NP to SH 19,432 18,060 13,081 15,181 17,421 20,155 18,913 1.82%
-
Tax Rate -13.68% 0.08% 20.92% 35.01% 31.55% 29.56% 33.80% -
Total Cost 167,449 178,772 159,212 153,122 132,296 112,970 85,864 56.15%
-
Net Worth 185,073 185,212 52,730 50,541 46,829 520,651 93,647 57.54%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 9,187 - 9,948 9,948 9,948 9,948 7,006 19.82%
Div Payout % 47.28% - 76.05% 65.53% 57.11% 49.36% 37.05% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 185,073 185,212 52,730 50,541 46,829 520,651 93,647 57.54%
NOSH 660,975 661,474 653,414 663,275 668,999 663,249 659,027 0.19%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.83% 9.56% 7.40% 8.82% 11.64% 15.14% 18.05% -
ROE 10.50% 9.75% 24.81% 30.04% 37.20% 3.87% 20.20% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.41 29.88 26.31 25.32 22.38 20.07 15.90 47.30%
EPS 2.94 2.73 2.00 2.29 2.60 3.04 2.87 1.62%
DPS 1.39 0.00 1.52 1.50 1.49 1.50 1.06 19.82%
NAPS 0.28 0.28 0.0807 0.0762 0.07 0.785 0.1421 57.23%
Adjusted Per Share Value based on latest NOSH - 663,275
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.32 29.81 25.93 25.33 22.58 20.08 15.80 47.60%
EPS 2.93 2.72 1.97 2.29 2.63 3.04 2.85 1.86%
DPS 1.39 0.00 1.50 1.50 1.50 1.50 1.06 19.82%
NAPS 0.2791 0.2793 0.0795 0.0762 0.0706 0.7852 0.1412 57.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.29 0.44 0.55 0.56 0.81 0.75 -
P/RPS 1.09 0.97 1.67 2.17 2.50 4.04 4.72 -62.39%
P/EPS 10.54 10.62 21.98 24.03 21.51 26.66 26.13 -45.43%
EY 9.48 9.41 4.55 4.16 4.65 3.75 3.83 83.08%
DY 4.48 0.00 3.46 2.73 2.66 1.85 1.42 115.26%
P/NAPS 1.11 1.04 5.45 7.22 8.00 1.03 5.28 -64.67%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 23/11/05 24/08/05 24/05/05 25/02/05 23/11/04 -
Price 0.34 0.30 0.34 0.47 0.50 0.75 0.86 -
P/RPS 1.20 1.00 1.29 1.86 2.23 3.74 5.41 -63.39%
P/EPS 11.57 10.99 16.98 20.53 19.20 24.68 29.97 -47.01%
EY 8.65 9.10 5.89 4.87 5.21 4.05 3.34 88.69%
DY 4.09 0.00 4.48 3.19 2.97 2.00 1.24 121.74%
P/NAPS 1.21 1.07 4.21 6.17 7.14 0.96 6.05 -65.83%

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