[SYMPHNY] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 257.19%
YoY- 277.47%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 129,917 115,146 186,317 168,116 168,426 162,541 160,996 -3.50%
PBT 7,112 350 2,348 -4,972 9,032 12,510 13,197 -9.78%
Tax -2,849 -269 -3,306 -3,357 -2,525 -1,794 505 -
NP 4,262 81 -958 -8,329 6,506 10,716 13,702 -17.67%
-
NP to SH 2,898 -1,633 -958 -8,946 5,968 9,024 11,476 -20.48%
-
Tax Rate 40.06% 76.86% 140.80% - 27.96% 14.34% -3.83% -
Total Cost 125,654 115,065 187,275 176,445 161,920 151,825 147,293 -2.61%
-
Net Worth 144,933 140,542 61,326 194,401 208,471 208,732 223,387 -6.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 8,433 - -
Div Payout % - - - - - 93.46% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 144,933 140,542 61,326 194,401 208,471 208,732 223,387 -6.95%
NOSH 658,787 520,526 211,470 627,102 613,150 632,523 657,022 0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.28% 0.07% -0.51% -4.95% 3.86% 6.59% 8.51% -
ROE 2.00% -1.16% -1.56% -4.60% 2.86% 4.32% 5.14% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.72 22.12 88.11 26.81 27.47 25.70 24.50 -3.54%
EPS 0.44 -0.25 -0.45 -1.43 0.97 1.43 1.75 -20.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.22 0.27 0.29 0.31 0.34 0.33 0.34 -6.99%
Adjusted Per Share Value based on latest NOSH - 658,723
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.59 17.37 28.10 25.36 25.40 24.51 24.28 -3.51%
EPS 0.44 -0.25 -0.14 -1.35 0.90 1.36 1.73 -20.38%
DPS 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
NAPS 0.2186 0.212 0.0925 0.2932 0.3144 0.3148 0.3369 -6.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.115 0.12 0.09 0.22 0.25 0.25 0.34 -
P/RPS 0.58 0.54 0.10 0.82 0.91 0.97 1.39 -13.54%
P/EPS 26.14 -38.24 -19.85 -15.42 25.68 17.52 19.47 5.02%
EY 3.83 -2.61 -5.04 -6.48 3.89 5.71 5.14 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 5.33 0.00 -
P/NAPS 0.52 0.44 0.31 0.71 0.74 0.76 1.00 -10.31%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 23/11/11 18/11/10 16/11/09 20/11/08 22/11/07 -
Price 0.115 0.12 0.13 0.22 0.28 0.22 0.33 -
P/RPS 0.58 0.54 0.15 0.82 1.02 0.86 1.35 -13.12%
P/EPS 26.14 -38.24 -28.68 -15.42 28.77 15.42 18.89 5.55%
EY 3.83 -2.61 -3.49 -6.48 3.48 6.48 5.29 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.52 0.44 0.45 0.71 0.82 0.67 0.97 -9.86%

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