[SYMPHNY] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 15.97%
YoY- 582.05%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 133,125 104,777 73,806 43,504 33,579 20,636 13,276 361.77%
PBT 28,615 28,569 23,448 18,587 15,845 10,152 6,130 178.01%
Tax -8,460 -9,656 -6,120 -4,264 -3,494 -1,865 -1,003 311.69%
NP 20,155 18,913 17,328 14,323 12,351 8,287 5,127 148.05%
-
NP to SH 20,155 18,913 17,328 14,323 12,351 8,287 5,127 148.05%
-
Tax Rate 29.56% 33.80% 26.10% 22.94% 22.05% 18.37% 16.36% -
Total Cost 112,970 85,864 56,478 29,181 21,228 12,349 8,149 472.50%
-
Net Worth 520,651 93,647 89,115 86,926 34,642 0 26,967 613.25%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 9,948 7,006 7,006 7,006 7,006 - - -
Div Payout % 49.36% 37.05% 40.44% 48.92% 56.73% - - -
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 520,651 93,647 89,115 86,926 34,642 0 26,967 613.25%
NOSH 663,249 659,027 440,291 345,084 280,275 279,646 275,181 79.28%
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 15.14% 18.05% 23.48% 32.92% 36.78% 40.16% 38.62% -
ROE 3.87% 20.20% 19.44% 16.48% 35.65% 0.00% 19.01% -
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 20.07 15.90 16.76 12.61 11.98 7.38 4.82 157.70%
EPS 3.04 2.87 3.94 4.15 4.41 2.96 1.86 38.54%
DPS 1.50 1.06 1.59 2.03 2.50 0.00 0.00 -
NAPS 0.785 0.1421 0.2024 0.2519 0.1236 0.00 0.098 297.82%
Adjusted Per Share Value based on latest NOSH - 345,084
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.08 15.80 11.13 6.56 5.06 3.11 2.00 362.15%
EPS 3.04 2.85 2.61 2.16 1.86 1.25 0.77 148.76%
DPS 1.50 1.06 1.06 1.06 1.06 0.00 0.00 -
NAPS 0.7852 0.1412 0.1344 0.1311 0.0522 0.00 0.0407 612.90%
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 0.81 0.75 1.26 2.03 2.04 1.62 1.23 -
P/RPS 4.04 4.72 7.52 16.10 17.03 21.95 25.50 -70.55%
P/EPS 26.66 26.13 32.02 48.91 46.29 54.67 66.02 -45.21%
EY 3.75 3.83 3.12 2.04 2.16 1.83 1.51 82.88%
DY 1.85 1.42 1.26 1.00 1.23 0.00 0.00 -
P/NAPS 1.03 5.28 6.23 8.06 16.50 0.00 12.55 -80.97%
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 25/02/05 23/11/04 19/08/04 28/05/04 25/02/04 - - -
Price 0.75 0.86 0.67 1.49 2.20 0.00 0.00 -
P/RPS 3.74 5.41 4.00 11.82 18.36 0.00 0.00 -
P/EPS 24.68 29.97 17.02 35.90 49.92 0.00 0.00 -
EY 4.05 3.34 5.87 2.79 2.00 0.00 0.00 -
DY 2.00 1.24 2.38 1.36 1.14 0.00 0.00 -
P/NAPS 0.96 6.05 3.31 5.92 17.80 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