[SYMLIFE] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -47.88%
YoY- 33.29%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 CAGR
Revenue 212,840 233,884 349,328 336,932 287,028 152,122 128,076 8.46%
PBT 29,392 44,888 57,188 46,168 42,892 -220,878 16,440 9.73%
Tax -9,212 -12,732 -19,792 -12,224 -14,428 -11,642 -3,728 15.56%
NP 20,180 32,156 37,396 33,944 28,464 -232,520 12,712 7.67%
-
NP to SH 20,220 23,424 34,600 32,272 24,212 -232,520 12,712 7.70%
-
Tax Rate 31.34% 28.36% 34.61% 26.48% 33.64% - 22.68% -
Total Cost 192,660 201,728 311,932 302,988 258,564 384,642 115,364 8.54%
-
Net Worth 428,576 404,994 411,763 384,781 328,136 415,328 545,717 -3.79%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 CAGR
Net Worth 428,576 404,994 411,763 384,781 328,136 415,328 545,717 -3.79%
NOSH 274,728 273,644 296,232 310,307 318,578 319,483 321,010 -2.45%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 CAGR
NP Margin 9.48% 13.75% 10.71% 10.07% 9.92% -152.85% 9.93% -
ROE 4.72% 5.78% 8.40% 8.39% 7.38% -55.98% 2.33% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 CAGR
RPS 77.47 85.47 117.92 108.58 90.10 47.61 39.90 11.19%
EPS 7.36 8.56 11.68 10.40 7.60 -72.78 3.96 10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.48 1.39 1.24 1.03 1.30 1.70 -1.36%
Adjusted Per Share Value based on latest NOSH - 310,307
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 CAGR
RPS 32.40 35.61 53.18 51.30 43.70 23.16 19.50 8.46%
EPS 3.08 3.57 5.27 4.91 3.69 -35.40 1.94 7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6525 0.6166 0.6269 0.5858 0.4996 0.6323 0.8308 -3.79%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/03/04 -
Price 0.70 0.64 0.74 1.19 0.70 1.02 0.96 -
P/RPS 0.90 0.75 0.63 1.10 0.78 2.14 2.41 -14.57%
P/EPS 9.51 7.48 6.34 11.44 9.21 -1.40 24.24 -13.89%
EY 10.51 13.38 15.78 8.74 10.86 -71.35 4.13 16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.53 0.96 0.68 0.78 0.56 -3.43%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 CAGR
Date 25/08/10 25/08/09 20/08/08 28/08/07 28/08/06 25/08/05 25/05/04 -
Price 0.95 0.64 0.76 0.99 0.65 0.98 0.69 -
P/RPS 1.23 0.75 0.64 0.91 0.72 2.06 1.73 -5.30%
P/EPS 12.91 7.48 6.51 9.52 8.55 -1.35 17.42 -4.67%
EY 7.75 13.38 15.37 10.51 11.69 -74.27 5.74 4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.43 0.55 0.80 0.63 0.75 0.41 6.56%

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