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

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.39%
YoY- -3514.51%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE'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 150,324 182,808 183,113 178,657 175,294 149,362 140,722 4.47%
PBT 35,846 -10,054 -15,652 -29,062 -30,358 6,391 7,087 193.21%
Tax -9,020 -9,441 -5,279 -5,527 -5,821 -3,801 -6,410 25.44%
NP 26,826 -19,495 -20,931 -34,589 -36,179 2,590 677 1049.39%
-
NP to SH 26,826 -19,495 -20,931 -34,589 -36,179 2,590 677 1049.39%
-
Tax Rate 25.16% - - - - 59.47% 90.45% -
Total Cost 123,498 202,303 204,044 213,246 211,473 146,772 140,045 -8.00%
-
Net Worth 547,742 519,171 516,026 545,717 378,053 317,317 309,682 46.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,007 3,203 3,203 3,203 3,203 3,113 3,113 87.19%
Div Payout % 29.85% 0.00% 0.00% 0.00% 0.00% 120.22% 459.94% -
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 547,742 519,171 516,026 545,717 378,053 317,317 309,682 46.00%
NOSH 320,317 320,476 320,513 321,010 320,384 317,317 309,682 2.26%
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 17.85% -10.66% -11.43% -19.36% -20.64% 1.73% 0.48% -
ROE 4.90% -3.76% -4.06% -6.34% -9.57% 0.82% 0.22% -
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 46.93 57.04 57.13 55.65 54.71 47.07 45.44 2.16%
EPS 8.37 -6.08 -6.53 -10.78 -11.29 0.82 0.22 1018.78%
DPS 2.50 1.00 1.00 1.00 1.00 0.98 1.01 82.48%
NAPS 1.71 1.62 1.61 1.70 1.18 1.00 1.00 42.76%
Adjusted Per Share Value based on latest NOSH - 321,010
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.89 27.83 27.88 27.20 26.69 22.74 21.42 4.50%
EPS 4.08 -2.97 -3.19 -5.27 -5.51 0.39 0.10 1071.90%
DPS 1.22 0.49 0.49 0.49 0.49 0.47 0.47 88.32%
NAPS 0.8339 0.7904 0.7856 0.8308 0.5756 0.4831 0.4715 45.99%
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 0.90 0.79 0.71 0.96 0.96 0.92 0.96 -
P/RPS 1.92 1.38 1.24 1.72 1.75 1.95 2.11 -6.07%
P/EPS 10.75 -12.99 -10.87 -8.91 -8.50 112.71 439.14 -91.47%
EY 9.31 -7.70 -9.20 -11.22 -11.76 0.89 0.23 1065.76%
DY 2.78 1.27 1.41 1.04 1.04 1.07 1.05 90.81%
P/NAPS 0.53 0.49 0.44 0.56 0.81 0.92 0.96 -32.58%
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 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 21/11/03 26/08/03 -
Price 1.08 0.90 0.60 0.69 1.29 0.91 1.12 -
P/RPS 2.30 1.58 1.05 1.24 2.36 1.93 2.46 -4.36%
P/EPS 12.90 -14.80 -9.19 -6.40 -11.42 111.49 512.33 -91.31%
EY 7.75 -6.76 -10.88 -15.62 -8.75 0.90 0.20 1032.49%
DY 2.31 1.11 1.67 1.45 0.78 1.08 0.90 86.92%
P/NAPS 0.63 0.56 0.37 0.41 1.09 0.91 1.12 -31.73%

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