[SYMLIFE] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -33.17%
YoY- 100.88%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 178,657 175,294 149,362 140,722 157,670 149,364 131,447 22.67%
PBT -29,062 -30,358 6,391 7,087 7,886 19,473 -67,583 -42.99%
Tax -5,527 -5,821 -3,801 -6,410 -6,873 -8,087 -8,908 -27.23%
NP -34,589 -36,179 2,590 677 1,013 11,386 -76,491 -41.05%
-
NP to SH -34,589 -36,179 2,590 677 1,013 11,386 -76,491 -41.05%
-
Tax Rate - - 59.47% 90.45% 87.15% 41.53% - -
Total Cost 213,246 211,473 146,772 140,045 156,657 137,978 207,938 1.69%
-
Net Worth 545,717 378,053 317,317 309,682 311,372 311,376 306,874 46.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,203 3,203 3,113 3,113 3,113 3,113 2,912 6.54%
Div Payout % 0.00% 0.00% 120.22% 459.94% 307.38% 27.35% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 545,717 378,053 317,317 309,682 311,372 311,376 306,874 46.73%
NOSH 321,010 320,384 317,317 309,682 311,372 311,376 299,565 4.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -19.36% -20.64% 1.73% 0.48% 0.64% 7.62% -58.19% -
ROE -6.34% -9.57% 0.82% 0.22% 0.33% 3.66% -24.93% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 55.65 54.71 47.07 45.44 50.64 47.97 43.88 17.14%
EPS -10.78 -11.29 0.82 0.22 0.33 3.66 -25.53 -43.68%
DPS 1.00 1.00 0.98 1.01 1.00 1.00 0.97 2.04%
NAPS 1.70 1.18 1.00 1.00 1.00 1.00 1.0244 40.12%
Adjusted Per Share Value based on latest NOSH - 309,682
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.20 26.69 22.74 21.42 24.00 22.74 20.01 22.68%
EPS -5.27 -5.51 0.39 0.10 0.15 1.73 -11.65 -41.04%
DPS 0.49 0.49 0.47 0.47 0.47 0.47 0.44 7.43%
NAPS 0.8308 0.5756 0.4831 0.4715 0.4741 0.4741 0.4672 46.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.96 0.96 0.92 0.96 0.53 0.76 0.85 -
P/RPS 1.72 1.75 1.95 2.11 1.05 1.58 1.94 -7.70%
P/EPS -8.91 -8.50 112.71 439.14 162.91 20.78 -3.33 92.61%
EY -11.22 -11.76 0.89 0.23 0.61 4.81 -30.04 -48.10%
DY 1.04 1.04 1.07 1.05 1.89 1.32 1.14 -5.93%
P/NAPS 0.56 0.81 0.92 0.96 0.53 0.76 0.83 -23.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 -
Price 0.69 1.29 0.91 1.12 0.87 0.65 0.79 -
P/RPS 1.24 2.36 1.93 2.46 1.72 1.36 1.80 -21.98%
P/EPS -6.40 -11.42 111.49 512.33 267.42 17.78 -3.09 62.41%
EY -15.62 -8.75 0.90 0.20 0.37 5.63 -32.32 -38.38%
DY 1.45 0.78 1.08 0.90 1.15 1.54 1.23 11.58%
P/NAPS 0.41 1.09 0.91 1.12 0.87 0.65 0.77 -34.28%

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