[SYMPHNY] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.44%
YoY- 11.4%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 170,294 166,940 154,410 98,092 176,626 107,006 26,552 36.26%
PBT 8,056 12,144 10,136 3,128 15,820 27,466 12,260 -6.75%
Tax -2,866 -634 424 8,522 -7,100 -7,258 -2,006 6.12%
NP 5,190 11,510 10,560 11,650 8,720 20,208 10,254 -10.71%
-
NP to SH 4,478 9,050 8,574 11,430 10,260 20,208 10,254 -12.88%
-
Tax Rate 35.58% 5.22% -4.18% -272.44% 44.88% 26.43% 16.36% -
Total Cost 165,104 155,430 143,850 86,442 167,906 86,798 16,298 47.04%
-
Net Worth 204,708 213,680 217,647 183,931 50,012 79,265 26,444 40.60%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 12,569 18,071 18,261 - - - -
Div Payout % - 138.89% 210.77% 159.77% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 204,708 213,680 217,647 183,931 50,012 79,265 26,444 40.60%
NOSH 639,714 628,472 659,538 656,896 656,329 391,627 269,842 15.45%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.05% 6.89% 6.84% 11.88% 4.94% 18.88% 38.62% -
ROE 2.19% 4.24% 3.94% 6.21% 20.51% 25.49% 38.78% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 26.62 26.56 23.41 14.93 26.91 27.32 9.84 18.02%
EPS 0.70 1.44 1.30 1.74 1.56 5.16 3.80 -24.54%
DPS 0.00 2.00 2.74 2.78 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.33 0.28 0.0762 0.2024 0.098 21.77%
Adjusted Per Share Value based on latest NOSH - 653,260
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.68 25.18 23.29 14.79 26.64 16.14 4.00 36.29%
EPS 0.68 1.36 1.29 1.72 1.55 3.05 1.55 -12.81%
DPS 0.00 1.90 2.73 2.75 0.00 0.00 0.00 -
NAPS 0.3087 0.3223 0.3283 0.2774 0.0754 0.1195 0.0399 40.59%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.25 0.30 0.38 0.32 0.55 1.26 1.23 -
P/RPS 0.94 1.13 1.62 2.14 2.04 4.61 12.50 -35.00%
P/EPS 35.71 20.83 29.23 18.39 35.18 24.42 32.37 1.64%
EY 2.80 4.80 3.42 5.44 2.84 4.10 3.09 -1.62%
DY 0.00 6.67 7.21 8.69 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 1.15 1.14 7.22 6.23 12.55 -37.03%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 14/08/09 19/08/08 23/08/07 24/08/06 24/08/05 19/08/04 21/08/03 -
Price 0.27 0.28 0.34 0.31 0.47 0.67 1.92 -
P/RPS 1.01 1.05 1.45 2.08 1.75 2.45 19.51 -38.92%
P/EPS 38.57 19.44 26.15 17.82 30.07 12.98 50.53 -4.39%
EY 2.59 5.14 3.82 5.61 3.33 7.70 1.98 4.57%
DY 0.00 7.14 8.06 8.97 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 1.03 1.11 6.17 3.31 19.59 -40.80%

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