[SYMLIFE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 11.43%
YoY- -75.16%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 342,948 160,162 139,152 123,514 140,798 89,550 56,184 33.53%
PBT 85,314 -144,345 42,424 13,012 37,784 6,856 19,626 26.48%
Tax -18,980 -10,237 -4,850 -5,934 -9,288 -2,982 -5,458 22.04%
NP 66,334 -154,582 37,574 7,078 28,496 3,874 14,168 27.99%
-
NP to SH 64,786 -154,582 37,574 7,078 28,496 3,874 14,168 27.51%
-
Tax Rate 22.25% - 11.43% 45.60% 24.58% 43.49% 27.81% -
Total Cost 276,614 314,745 101,578 116,436 112,302 85,676 42,016 35.16%
-
Net Worth 357,088 415,315 516,161 310,438 297,197 624,465 682,270 -9.83%
Dividend
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 227,624 - - - - -
Div Payout % - - 605.80% - - - - -
Equity
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 357,088 415,315 516,161 310,438 297,197 624,465 682,270 -9.83%
NOSH 318,828 319,473 320,597 310,438 291,370 289,104 290,327 1.50%
Ratio Analysis
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.34% -96.52% 27.00% 5.73% 20.24% 4.33% 25.22% -
ROE 18.14% -37.22% 7.28% 2.28% 9.59% 0.62% 2.08% -
Per Share
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 107.56 50.13 43.40 39.79 48.32 30.97 19.35 31.55%
EPS 20.32 -48.39 11.72 2.28 9.78 1.34 4.88 25.61%
DPS 0.00 0.00 71.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.30 1.61 1.00 1.02 2.16 2.35 -11.17%
Adjusted Per Share Value based on latest NOSH - 309,682
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 52.21 24.38 21.19 18.80 21.44 13.63 8.55 33.54%
EPS 9.86 -23.53 5.72 1.08 4.34 0.59 2.16 27.47%
DPS 0.00 0.00 34.66 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.6323 0.7858 0.4726 0.4525 0.9507 1.0387 -9.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.65 0.91 0.71 0.96 1.02 1.10 1.71 -
P/RPS 0.60 1.82 1.64 2.41 2.11 3.55 8.84 -34.95%
P/EPS 3.20 -1.88 6.06 42.11 10.43 82.09 35.04 -31.79%
EY 31.26 -53.17 16.51 2.38 9.59 1.22 2.85 46.65%
DY 0.00 0.00 100.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.44 0.96 1.00 0.51 0.73 -3.61%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/11/06 24/11/05 25/08/04 26/08/03 27/08/02 27/08/01 28/08/00 -
Price 0.69 0.76 0.60 1.12 1.14 1.18 1.76 -
P/RPS 0.64 1.52 1.38 2.81 2.36 3.81 9.09 -34.57%
P/EPS 3.40 -1.57 5.12 49.12 11.66 88.06 36.07 -31.44%
EY 29.45 -63.67 19.53 2.04 8.58 1.14 2.77 45.92%
DY 0.00 0.00 118.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.37 1.12 1.12 0.55 0.75 -2.99%

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