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

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 135.14%
YoY- 100.13%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 336,932 287,028 152,122 128,076 114,624 81,400 73,376 27.60%
PBT 46,168 42,892 -220,878 16,440 11,256 57,604 1,904 66.52%
Tax -12,224 -14,428 -11,642 -3,728 -4,904 -9,760 -856 53.00%
NP 33,944 28,464 -232,520 12,712 6,352 47,844 1,048 74.41%
-
NP to SH 32,272 24,212 -232,520 12,712 6,352 47,844 1,048 73.01%
-
Tax Rate 26.48% 33.64% - 22.68% 43.57% 16.94% 44.96% -
Total Cost 302,988 258,564 384,642 115,364 108,272 33,556 72,328 25.74%
-
Net Worth 384,781 328,136 415,328 545,717 311,372 293,932 637,533 -7.75%
Dividend
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 384,781 328,136 415,328 545,717 311,372 293,932 637,533 -7.75%
NOSH 310,307 318,578 319,483 321,010 311,372 291,021 291,111 1.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.07% 9.92% -152.85% 9.93% 5.54% 58.78% 1.43% -
ROE 8.39% 7.38% -55.98% 2.33% 2.04% 16.28% 0.16% -
Per Share
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 108.58 90.10 47.61 39.90 36.81 27.97 25.21 26.30%
EPS 10.40 7.60 -72.78 3.96 2.04 16.44 0.36 71.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.03 1.30 1.70 1.00 1.01 2.19 -8.69%
Adjusted Per Share Value based on latest NOSH - 321,010
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.30 43.70 23.16 19.50 17.45 12.39 11.17 27.61%
EPS 4.91 3.69 -35.40 1.94 0.97 7.28 0.16 72.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5858 0.4996 0.6323 0.8308 0.4741 0.4475 0.9706 -7.75%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.19 0.70 1.02 0.96 0.53 1.19 1.06 -
P/RPS 1.10 0.78 2.14 2.41 1.44 4.25 4.21 -19.31%
P/EPS 11.44 9.21 -1.40 24.24 25.98 7.24 294.44 -40.51%
EY 8.74 10.86 -71.35 4.13 3.85 13.82 0.34 68.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.68 0.78 0.56 0.53 1.18 0.48 11.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/08/07 28/08/06 25/08/05 25/05/04 27/05/03 28/05/02 25/05/01 -
Price 0.99 0.65 0.98 0.69 0.87 1.10 1.09 -
P/RPS 0.91 0.72 2.06 1.73 2.36 3.93 4.32 -22.05%
P/EPS 9.52 8.55 -1.35 17.42 42.65 6.69 302.78 -42.49%
EY 10.51 11.69 -74.27 5.74 2.34 14.95 0.33 73.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.75 0.41 0.87 1.09 0.50 7.80%

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