[SYMLIFE] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 102.77%
YoY- 105.21%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Revenue 58,471 87,332 84,233 71,757 76,061 32,019 28,656 12.07%
PBT 11,222 14,297 11,542 10,723 -110,439 4,110 2,814 24.75%
Tax -3,183 -4,948 -3,056 -3,607 -5,821 -932 -1,226 16.47%
NP 8,039 9,349 8,486 7,116 -116,260 3,178 1,588 29.60%
-
NP to SH 5,856 8,650 8,068 6,053 -116,260 3,178 1,588 23.19%
-
Tax Rate 28.36% 34.61% 26.48% 33.64% - 22.68% 43.57% -
Total Cost 50,432 77,983 75,747 64,641 192,321 28,841 27,068 10.46%
-
Net Worth 404,994 411,763 384,781 328,136 415,328 545,717 311,372 4.29%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Net Worth 404,994 411,763 384,781 328,136 415,328 545,717 311,372 4.29%
NOSH 273,644 296,232 310,307 318,578 319,483 321,010 311,372 -2.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
NP Margin 13.75% 10.71% 10.07% 9.92% -152.85% 9.93% 5.54% -
ROE 1.45% 2.10% 2.10% 1.84% -27.99% 0.58% 0.51% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
RPS 21.37 29.48 27.14 22.52 23.81 9.97 9.20 14.42%
EPS 2.14 2.92 2.60 1.90 -36.39 0.99 0.51 25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.39 1.24 1.03 1.30 1.70 1.00 6.46%
Adjusted Per Share Value based on latest NOSH - 318,578
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
RPS 8.16 12.19 11.76 10.02 10.62 4.47 4.00 12.07%
EPS 0.82 1.21 1.13 0.84 -16.23 0.44 0.22 23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5653 0.5747 0.5371 0.458 0.5797 0.7617 0.4346 4.29%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/03/04 31/03/03 -
Price 0.64 0.74 1.19 0.70 1.02 0.96 0.53 -
P/RPS 3.00 2.51 4.38 3.11 4.28 9.62 5.76 -9.90%
P/EPS 29.91 25.34 45.77 36.84 -2.80 96.97 103.92 -18.05%
EY 3.34 3.95 2.18 2.71 -35.68 1.03 0.96 22.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.96 0.68 0.78 0.56 0.53 -3.28%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Date 25/08/09 20/08/08 28/08/07 28/08/06 25/08/05 25/05/04 27/05/03 -
Price 0.64 0.76 0.99 0.65 0.98 0.69 0.87 -
P/RPS 3.00 2.58 3.65 2.89 4.12 6.92 9.45 -16.76%
P/EPS 29.91 26.03 38.08 34.21 -2.69 69.70 170.59 -24.29%
EY 3.34 3.84 2.63 2.92 -37.13 1.43 0.59 31.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.80 0.63 0.75 0.41 0.87 -10.65%

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