[SYMLIFE] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -66.01%
YoY- 138.41%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE'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 0 0 38,568 80,748 118,305 150,324 182,808 -
PBT 0 0 6,090 14,634 31,736 35,846 -10,054 -
Tax 0 0 -2,089 -6,595 -8,088 -9,020 -9,441 -
NP 0 0 4,001 8,039 23,648 26,826 -19,495 -
-
NP to SH 0 0 4,001 8,039 23,648 26,826 -19,495 -
-
Tax Rate - - 34.30% 45.07% 25.49% 25.16% - -
Total Cost 0 0 34,567 72,709 94,657 123,498 202,303 -
-
Net Worth 306,734 319,791 322,999 319,467 318,571 547,742 519,171 -29.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 8,007 8,007 8,007 8,007 3,203 -
Div Payout % - - 200.15% 99.61% 33.86% 29.85% 0.00% -
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 306,734 319,791 322,999 319,467 318,571 547,742 519,171 -29.61%
NOSH 319,515 319,791 322,999 319,467 318,571 320,317 320,476 -0.20%
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 0.00% 0.00% 10.37% 9.96% 19.99% 17.85% -10.66% -
ROE 0.00% 0.00% 1.24% 2.52% 7.42% 4.90% -3.76% -
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 0.00 0.00 11.94 25.28 37.14 46.93 57.04 -
EPS 0.00 0.00 1.24 2.52 7.42 8.37 -6.08 -
DPS 0.00 0.00 2.50 2.50 2.50 2.50 1.00 -
NAPS 0.96 1.00 1.00 1.00 1.00 1.71 1.62 -29.47%
Adjusted Per Share Value based on latest NOSH - 319,467
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.00 0.00 5.87 12.29 18.01 22.89 27.83 -
EPS 0.00 0.00 0.61 1.22 3.60 4.08 -2.97 -
DPS 0.00 0.00 1.22 1.22 1.22 1.22 0.49 -
NAPS 0.467 0.4869 0.4918 0.4864 0.485 0.8339 0.7904 -29.61%
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 0.70 0.69 0.91 1.02 1.16 0.90 0.79 -
P/RPS 0.00 0.00 7.62 4.04 3.12 1.92 1.38 -
P/EPS 0.00 0.00 73.46 40.53 15.63 10.75 -12.99 -
EY 0.00 0.00 1.36 2.47 6.40 9.31 -7.70 -
DY 0.00 0.00 2.75 2.45 2.16 2.78 1.27 -
P/NAPS 0.73 0.69 0.91 1.02 1.16 0.53 0.49 30.47%
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 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 -
Price 0.71 0.71 0.76 0.98 0.94 1.08 0.90 -
P/RPS 0.00 0.00 6.36 3.88 2.53 2.30 1.58 -
P/EPS 0.00 0.00 61.35 38.94 12.66 12.90 -14.80 -
EY 0.00 0.00 1.63 2.57 7.90 7.75 -6.76 -
DY 0.00 0.00 3.29 2.55 2.66 2.31 1.11 -
P/NAPS 0.74 0.71 0.76 0.98 0.94 0.63 0.56 20.43%

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