[SYMLIFE] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 13.15%
YoY- -146.52%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 149,364 131,447 124,952 101,334 99,328 101,294 81,479 49.61%
PBT 19,473 -67,583 -69,034 -70,573 -84,498 -30,457 -31,951 -
Tax -8,087 -8,908 -7,654 -6,727 -4,501 32,886 34,152 -
NP 11,386 -76,491 -76,688 -77,300 -88,999 2,429 2,201 198.21%
-
NP to SH 11,386 -76,491 -76,688 -77,300 -88,999 -33,266 -33,494 -
-
Tax Rate 41.53% - - - - - - -
Total Cost 137,978 207,938 201,640 178,634 188,327 98,865 79,278 44.54%
-
Net Worth 311,376 306,874 295,283 293,932 541,752 625,129 623,793 -36.99%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,113 2,912 2,912 2,912 2,912 8,727 8,727 -49.60%
Div Payout % 27.35% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 311,376 306,874 295,283 293,932 541,752 625,129 623,793 -36.99%
NOSH 311,376 299,565 289,493 291,021 291,264 289,411 288,793 5.13%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.62% -58.19% -61.37% -76.28% -89.60% 2.40% 2.70% -
ROE 3.66% -24.93% -25.97% -26.30% -16.43% -5.32% -5.37% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 47.97 43.88 43.16 34.82 34.10 35.00 28.21 42.32%
EPS 3.66 -25.53 -26.49 -26.56 -30.56 -11.49 -11.60 -
DPS 1.00 0.97 1.00 1.00 1.00 3.00 3.00 -51.82%
NAPS 1.00 1.0244 1.02 1.01 1.86 2.16 2.16 -40.07%
Adjusted Per Share Value based on latest NOSH - 291,021
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.74 20.01 19.02 15.43 15.12 15.42 12.40 49.65%
EPS 1.73 -11.65 -11.68 -11.77 -13.55 -5.06 -5.10 -
DPS 0.47 0.44 0.44 0.44 0.44 1.33 1.33 -49.92%
NAPS 0.4741 0.4672 0.4496 0.4475 0.8248 0.9517 0.9497 -36.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.76 0.85 1.02 1.19 0.95 0.83 1.10 -
P/RPS 1.58 1.94 2.36 3.42 2.79 2.37 3.90 -45.15%
P/EPS 20.78 -3.33 -3.85 -4.48 -3.11 -7.22 -9.48 -
EY 4.81 -30.04 -25.97 -22.32 -32.16 -13.85 -10.54 -
DY 1.32 1.14 0.98 0.84 1.05 3.61 2.73 -38.31%
P/NAPS 0.76 0.83 1.00 1.18 0.51 0.38 0.51 30.37%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 27/08/02 28/05/02 26/04/02 26/11/01 27/08/01 -
Price 0.65 0.79 1.14 1.10 1.38 0.99 1.18 -
P/RPS 1.36 1.80 2.64 3.16 4.05 2.83 4.18 -52.59%
P/EPS 17.78 -3.09 -4.30 -4.14 -4.52 -8.61 -10.17 -
EY 5.63 -32.32 -23.24 -24.15 -22.14 -11.61 -9.83 -
DY 1.54 1.23 0.88 0.91 0.72 3.03 2.54 -28.29%
P/NAPS 0.65 0.77 1.12 1.09 0.74 0.46 0.55 11.74%

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