[SYMPHNY] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 61.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 73,806 43,504 33,579 20,636 13,276 6,025 0 -
PBT 23,448 18,587 15,845 10,152 6,130 2,735 0 -
Tax -6,120 -4,264 -3,494 -1,865 -1,003 -635 0 -
NP 17,328 14,323 12,351 8,287 5,127 2,100 0 -
-
NP to SH 17,328 14,323 12,351 8,287 5,127 2,100 0 -
-
Tax Rate 26.10% 22.94% 22.05% 18.37% 16.36% 23.22% - -
Total Cost 56,478 29,181 21,228 12,349 8,149 3,925 0 -
-
Net Worth 89,115 86,926 34,642 0 26,967 23,625 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 7,006 7,006 7,006 - - - - -
Div Payout % 40.44% 48.92% 56.73% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 89,115 86,926 34,642 0 26,967 23,625 0 -
NOSH 440,291 345,084 280,275 279,646 275,181 262,499 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 23.48% 32.92% 36.78% 40.16% 38.62% 34.85% 0.00% -
ROE 19.44% 16.48% 35.65% 0.00% 19.01% 8.89% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.76 12.61 11.98 7.38 4.82 2.30 0.00 -
EPS 3.94 4.15 4.41 2.96 1.86 0.80 0.00 -
DPS 1.59 2.03 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.2024 0.2519 0.1236 0.00 0.098 0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,646
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.13 6.56 5.06 3.11 2.00 0.91 0.00 -
EPS 2.61 2.16 1.86 1.25 0.77 0.32 0.00 -
DPS 1.06 1.06 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.1344 0.1311 0.0522 0.00 0.0407 0.0356 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.26 2.03 2.04 1.62 1.23 0.88 0.00 -
P/RPS 7.52 16.10 17.03 21.95 25.50 38.34 0.00 -
P/EPS 32.02 48.91 46.29 54.67 66.02 110.00 0.00 -
EY 3.12 2.04 2.16 1.83 1.51 0.91 0.00 -
DY 1.26 1.00 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 6.23 8.06 16.50 0.00 12.55 9.78 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 28/05/04 25/02/04 - - - - -
Price 0.67 1.49 2.20 0.00 0.00 0.00 0.00 -
P/RPS 4.00 11.82 18.36 0.00 0.00 0.00 0.00 -
P/EPS 17.02 35.90 49.92 0.00 0.00 0.00 0.00 -
EY 5.87 2.79 2.00 0.00 0.00 0.00 0.00 -
DY 2.38 1.36 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 5.92 17.80 0.00 0.00 0.00 0.00 -

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