[SYMPHNY] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -171.81%
YoY- -70.38%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 97,438 86,360 139,738 126,087 126,320 121,906 120,747 -3.50%
PBT 5,334 263 1,761 -3,729 6,774 9,383 9,898 -9.78%
Tax -2,137 -202 -2,480 -2,518 -1,894 -1,346 379 -
NP 3,197 61 -719 -6,247 4,880 8,037 10,277 -17.67%
-
NP to SH 2,174 -1,225 -719 -6,710 4,476 6,768 8,607 -20.47%
-
Tax Rate 40.06% 76.81% 140.83% - 27.96% 14.35% -3.83% -
Total Cost 94,241 86,299 140,457 132,334 121,440 113,869 110,470 -2.61%
-
Net Worth 144,933 140,542 61,326 194,401 208,471 208,732 223,387 -6.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 6,325 - -
Div Payout % - - - - - 93.46% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 144,933 140,542 61,326 194,401 208,471 208,732 223,387 -6.95%
NOSH 658,787 520,526 211,470 627,102 613,150 632,523 657,022 0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.28% 0.07% -0.51% -4.95% 3.86% 6.59% 8.51% -
ROE 1.50% -0.87% -1.17% -3.45% 2.15% 3.24% 3.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.79 16.59 66.08 20.11 20.60 19.27 18.38 -3.55%
EPS 0.33 -0.19 -0.34 -1.07 0.73 1.07 1.31 -20.51%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.22 0.27 0.29 0.31 0.34 0.33 0.34 -6.99%
Adjusted Per Share Value based on latest NOSH - 590,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.70 13.02 21.08 19.02 19.05 18.39 18.21 -3.50%
EPS 0.33 -0.18 -0.11 -1.01 0.68 1.02 1.30 -20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.95 0.00 -
NAPS 0.2186 0.212 0.0925 0.2932 0.3144 0.3148 0.3369 -6.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.115 0.12 0.09 0.22 0.25 0.25 0.34 -
P/RPS 0.78 0.72 0.14 1.09 1.21 1.30 1.85 -13.39%
P/EPS 34.85 -50.99 -26.47 -20.56 34.25 23.36 25.95 5.03%
EY 2.87 -1.96 -3.78 -4.86 2.92 4.28 3.85 -4.77%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.52 0.44 0.31 0.71 0.74 0.76 1.00 -10.31%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 23/11/11 18/11/10 16/11/09 20/11/08 22/11/07 -
Price 0.115 0.12 0.13 0.22 0.28 0.22 0.33 -
P/RPS 0.78 0.72 0.20 1.09 1.36 1.14 1.80 -12.99%
P/EPS 34.85 -50.99 -38.24 -20.56 38.36 20.56 25.19 5.55%
EY 2.87 -1.96 -2.62 -4.86 2.61 4.86 3.97 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.52 0.44 0.45 0.71 0.82 0.67 0.97 -9.86%

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