[SYMLIFE] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -541.85%
YoY- -417.75%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 325,326 214,995 150,324 175,294 149,364 99,328 64,796 29.45%
PBT 83,104 -214,516 35,846 -30,358 19,473 -84,498 -25,566 -
Tax -19,479 -4,080 -9,020 -5,821 -8,087 84,498 25,566 -
NP 63,625 -218,596 26,826 -36,179 11,386 0 0 -
-
NP to SH 61,921 -218,596 26,826 -36,179 11,386 -88,999 -28,347 -
-
Tax Rate 23.44% - 25.16% - 41.53% - - -
Total Cost 261,701 433,591 123,498 211,473 137,978 99,328 64,796 25.02%
-
Net Worth 383,441 325,881 550,666 371,470 296,735 541,682 640,281 -7.87%
Dividend
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,922 - 121,658 3,148 2,967 2,912 - -
Div Payout % 12.79% - 453.51% 0.00% 26.06% 0.00% - -
Equity
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 383,441 325,881 550,666 371,470 296,735 541,682 640,281 -7.87%
NOSH 316,893 319,491 320,154 314,805 296,735 291,227 291,036 1.37%
Ratio Analysis
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.56% -101.67% 17.85% -20.64% 7.62% 0.00% 0.00% -
ROE 16.15% -67.08% 4.87% -9.74% 3.84% -16.43% -4.43% -
Per Share
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 102.66 67.29 46.95 55.68 50.34 34.11 22.26 27.71%
EPS 19.54 -68.42 8.40 -11.50 3.83 -30.56 -9.74 -
DPS 2.50 0.00 38.00 1.00 1.00 1.00 0.00 -
NAPS 1.21 1.02 1.72 1.18 1.00 1.86 2.20 -9.12%
Adjusted Per Share Value based on latest NOSH - 320,384
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.41 30.01 20.98 24.47 20.85 13.86 9.04 29.47%
EPS 8.64 -30.51 3.74 -5.05 1.59 -12.42 -3.96 -
DPS 1.11 0.00 16.98 0.44 0.41 0.41 0.00 -
NAPS 0.5352 0.4549 0.7686 0.5185 0.4142 0.7561 0.8937 -7.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.93 0.70 0.90 0.96 0.76 0.95 1.09 -
P/RPS 0.91 1.04 1.92 1.72 1.51 2.79 4.90 -23.61%
P/EPS 4.76 -1.02 10.74 -8.35 19.81 -3.11 -11.19 -
EY 21.01 -97.74 9.31 -11.97 5.05 -32.17 -8.94 -
DY 2.69 0.00 42.22 1.04 1.32 1.05 0.00 -
P/NAPS 0.77 0.69 0.52 0.81 0.76 0.51 0.50 7.15%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/05/07 29/05/06 24/02/05 26/02/04 25/02/03 26/04/02 26/02/01 -
Price 0.92 0.71 1.08 1.29 0.65 1.38 1.22 -
P/RPS 0.90 1.06 2.30 2.32 1.29 4.05 5.48 -25.10%
P/EPS 4.71 -1.04 12.89 -11.22 16.94 -4.52 -12.53 -
EY 21.24 -96.37 7.76 -8.91 5.90 -22.14 -7.98 -
DY 2.72 0.00 35.19 0.78 1.54 0.72 0.00 -
P/NAPS 0.76 0.70 0.63 1.09 0.65 0.74 0.55 5.31%

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