[SYMLIFE] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -91.1%
YoY- 101.31%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 175,294 149,362 140,722 157,670 149,364 131,447 124,952 25.24%
PBT -30,358 6,391 7,087 7,886 19,473 -67,583 -69,034 -42.08%
Tax -5,821 -3,801 -6,410 -6,873 -8,087 -8,908 -7,654 -16.64%
NP -36,179 2,590 677 1,013 11,386 -76,491 -76,688 -39.31%
-
NP to SH -36,179 2,590 677 1,013 11,386 -76,491 -76,688 -39.31%
-
Tax Rate - 59.47% 90.45% 87.15% 41.53% - - -
Total Cost 211,473 146,772 140,045 156,657 137,978 207,938 201,640 3.21%
-
Net Worth 378,053 317,317 309,682 311,372 311,376 306,874 295,283 17.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,203 3,113 3,113 3,113 3,113 2,912 2,912 6.53%
Div Payout % 0.00% 120.22% 459.94% 307.38% 27.35% 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 378,053 317,317 309,682 311,372 311,376 306,874 295,283 17.85%
NOSH 320,384 317,317 309,682 311,372 311,376 299,565 289,493 6.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -20.64% 1.73% 0.48% 0.64% 7.62% -58.19% -61.37% -
ROE -9.57% 0.82% 0.22% 0.33% 3.66% -24.93% -25.97% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.71 47.07 45.44 50.64 47.97 43.88 43.16 17.07%
EPS -11.29 0.82 0.22 0.33 3.66 -25.53 -26.49 -43.27%
DPS 1.00 0.98 1.01 1.00 1.00 0.97 1.00 0.00%
NAPS 1.18 1.00 1.00 1.00 1.00 1.0244 1.02 10.17%
Adjusted Per Share Value based on latest NOSH - 311,372
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.69 22.74 21.42 24.00 22.74 20.01 19.02 25.26%
EPS -5.51 0.39 0.10 0.15 1.73 -11.65 -11.68 -39.31%
DPS 0.49 0.47 0.47 0.47 0.47 0.44 0.44 7.41%
NAPS 0.5756 0.4831 0.4715 0.4741 0.4741 0.4672 0.4496 17.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.92 0.96 0.53 0.76 0.85 1.02 -
P/RPS 1.75 1.95 2.11 1.05 1.58 1.94 2.36 -18.03%
P/EPS -8.50 112.71 439.14 162.91 20.78 -3.33 -3.85 69.30%
EY -11.76 0.89 0.23 0.61 4.81 -30.04 -25.97 -40.94%
DY 1.04 1.07 1.05 1.89 1.32 1.14 0.98 4.02%
P/NAPS 0.81 0.92 0.96 0.53 0.76 0.83 1.00 -13.07%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 -
Price 1.29 0.91 1.12 0.87 0.65 0.79 1.14 -
P/RPS 2.36 1.93 2.46 1.72 1.36 1.80 2.64 -7.18%
P/EPS -11.42 111.49 512.33 267.42 17.78 -3.09 -4.30 91.43%
EY -8.75 0.90 0.20 0.37 5.63 -32.32 -23.24 -47.76%
DY 0.78 1.08 0.90 1.15 1.54 1.23 0.88 -7.70%
P/NAPS 1.09 0.91 1.12 0.87 0.65 0.77 1.12 -1.78%

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