[SYMPHNY] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 31.88%
YoY- 93.9%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 130,056 90,664 130,168 63,800 24,100 52.37%
PBT 8,172 5,184 9,256 21,908 10,940 -7.02%
Tax -4,624 5,956 -3,904 -5,620 -2,540 16.14%
NP 3,548 11,140 5,352 16,288 8,400 -19.37%
-
NP to SH 1,964 10,840 5,352 16,288 8,400 -30.44%
-
Tax Rate 56.58% -114.89% 42.18% 25.65% 23.22% -
Total Cost 126,508 79,524 124,816 47,512 15,700 68.42%
-
Net Worth 252,514 185,073 46,829 86,926 23,625 80.73%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 38,438 36,750 - - - -
Div Payout % 1,957.14% 339.02% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 252,514 185,073 46,829 86,926 23,625 80.73%
NOSH 701,428 660,975 668,999 345,084 262,499 27.83%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.73% 12.29% 4.11% 25.53% 34.85% -
ROE 0.78% 5.86% 11.43% 18.74% 35.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 18.54 13.72 19.46 18.49 9.18 19.19%
EPS 0.28 1.64 0.80 4.72 3.20 -45.58%
DPS 5.48 5.56 0.00 0.00 0.00 -
NAPS 0.36 0.28 0.07 0.2519 0.09 41.38%
Adjusted Per Share Value based on latest NOSH - 345,084
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 19.62 13.67 19.63 9.62 3.63 52.43%
EPS 0.30 1.63 0.81 2.46 1.27 -30.26%
DPS 5.80 5.54 0.00 0.00 0.00 -
NAPS 0.3808 0.2791 0.0706 0.1311 0.0356 80.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.43 0.31 0.56 2.03 0.88 -
P/RPS 2.32 2.26 2.88 10.98 9.59 -29.85%
P/EPS 153.57 18.90 70.00 43.01 27.50 53.67%
EY 0.65 5.29 1.43 2.33 3.64 -34.97%
DY 12.74 17.94 0.00 0.00 0.00 -
P/NAPS 1.19 1.11 8.00 8.06 9.78 -40.91%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/07 24/05/06 24/05/05 28/05/04 26/05/03 -
Price 0.36 0.34 0.50 1.49 0.92 -
P/RPS 1.94 2.48 2.57 8.06 10.02 -33.64%
P/EPS 128.57 20.73 62.50 31.57 28.75 45.38%
EY 0.78 4.82 1.60 3.17 3.48 -31.17%
DY 15.22 16.35 0.00 0.00 0.00 -
P/NAPS 1.00 1.21 7.14 5.92 10.22 -44.04%

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