[SYMPHNY] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -482.44%
YoY- 83.24%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 110,825 107,860 99,518 132,880 149,852 167,707 185,869 -29.18%
PBT -41,190 -38,729 -40,791 -1,488 3,765 621 168 -
Tax 1,327 1,929 3,142 -1,024 -2,264 -2,404 -3,460 -
NP -39,863 -36,800 -37,649 -2,512 1,501 -1,783 -3,292 428.12%
-
NP to SH -41,514 -37,839 -38,886 -2,918 763 -2,514 -3,990 377.27%
-
Tax Rate - - - - 60.13% 387.12% 2,059.52% -
Total Cost 150,688 144,660 137,167 135,392 148,351 169,490 189,161 -14.07%
-
Net Worth 135,927 131,774 145,219 159,300 178,755 183,937 175,415 -15.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 135,927 131,774 145,219 159,300 178,755 183,937 175,415 -15.64%
NOSH 647,272 627,500 660,089 590,000 662,058 681,250 649,687 -0.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -35.97% -34.12% -37.83% -1.89% 1.00% -1.06% -1.77% -
ROE -30.54% -28.71% -26.78% -1.83% 0.43% -1.37% -2.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.12 17.19 15.08 22.52 22.63 24.62 28.61 -29.01%
EPS -6.41 -6.03 -5.89 -0.49 0.12 -0.37 -0.61 380.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.27 0.27 0.27 0.27 -15.43%
Adjusted Per Share Value based on latest NOSH - 590,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.71 16.27 15.01 20.04 22.60 25.29 28.03 -29.18%
EPS -6.26 -5.71 -5.86 -0.44 0.12 -0.38 -0.60 378.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.205 0.1987 0.219 0.2403 0.2696 0.2774 0.2646 -15.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.115 0.105 0.12 0.12 0.12 0.14 0.14 -
P/RPS 0.67 0.61 0.80 0.53 0.53 0.57 0.49 23.21%
P/EPS -1.79 -1.74 -2.04 -24.26 104.12 -37.94 -22.80 -81.69%
EY -55.77 -57.43 -49.09 -4.12 0.96 -2.64 -4.39 445.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.55 0.44 0.44 0.52 0.52 3.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 31/05/13 27/02/13 28/11/12 27/08/12 17/05/12 20/02/12 -
Price 0.11 0.13 0.095 0.12 0.12 0.12 0.17 -
P/RPS 0.64 0.76 0.63 0.53 0.53 0.49 0.59 5.57%
P/EPS -1.72 -2.16 -1.61 -24.26 104.12 -32.52 -27.68 -84.33%
EY -58.31 -46.39 -62.01 -4.12 0.96 -3.08 -3.61 540.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.43 0.44 0.44 0.44 0.63 -12.01%

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