[SYMPHNY] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 107,201 174,204 122,444 27,514 57.29%
PBT 4,232 13,814 30,501 13,536 -32.10%
Tax 5,318 -4,449 -10,702 -2,486 -
NP 9,550 9,365 19,798 11,049 -4.73%
-
NP to SH 8,964 10,366 19,798 11,049 -6.72%
-
Tax Rate -125.66% 32.21% 35.09% 18.37% -
Total Cost 97,650 164,838 102,645 16,465 80.91%
-
Net Worth 184,552 53,329 86,833 30,109 82.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 184,552 53,329 86,833 30,109 82.90%
NOSH 659,117 660,840 611,069 276,233 33.59%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.91% 5.38% 16.17% 40.16% -
ROE 4.86% 19.44% 22.80% 36.70% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.26 26.36 20.04 9.96 17.73%
EPS 1.36 1.57 3.24 4.00 -30.18%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.0807 0.1421 0.109 36.91%
Adjusted Per Share Value based on latest NOSH - 279,646
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.17 26.27 18.47 4.15 57.29%
EPS 1.35 1.56 2.99 1.67 -6.83%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.0804 0.131 0.0454 82.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.31 0.44 0.75 1.62 -
P/RPS 1.91 1.67 3.74 16.26 -50.99%
P/EPS 22.79 28.05 23.15 40.50 -17.42%
EY 4.39 3.57 4.32 2.47 21.10%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 5.45 5.28 14.86 -57.85%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/11/06 23/11/05 23/11/04 19/11/03 -
Price 0.32 0.34 0.86 1.85 -
P/RPS 1.97 1.29 4.29 18.57 -52.62%
P/EPS 23.53 21.67 26.54 46.25 -20.15%
EY 4.25 4.61 3.77 2.16 25.28%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 4.21 6.05 16.97 -59.31%

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