[SYMLIFE] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 0.28%
YoY- -607.94%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 177,601 168,098 171,474 120,122 69,576 61,757 70,399 15.93%
PBT 30,725 23,637 42,657 -108,259 21,212 6,506 18,892 8.08%
Tax -9,940 -4,678 -9,490 -7,678 -2,425 -2,967 -4,644 12.93%
NP 20,785 18,959 33,167 -115,937 18,787 3,539 14,248 6.22%
-
NP to SH 18,782 17,428 32,393 -115,937 18,787 3,539 14,248 4.51%
-
Tax Rate 32.35% 19.79% 22.25% - 11.43% 45.60% 24.58% -
Total Cost 156,816 149,139 138,307 236,059 50,789 58,218 56,151 17.83%
-
Net Worth 415,739 386,944 357,088 415,315 516,161 310,438 297,197 5.51%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 113,812 - - -
Div Payout % - - - - 605.80% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 415,739 386,944 357,088 415,315 516,161 310,438 297,197 5.51%
NOSH 294,850 309,555 318,828 319,473 320,597 310,438 291,370 0.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.70% 11.28% 19.34% -96.52% 27.00% 5.73% 20.24% -
ROE 4.52% 4.50% 9.07% -27.92% 3.64% 1.14% 4.79% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 60.23 54.30 53.78 37.60 21.70 19.89 24.16 15.71%
EPS 6.37 5.63 10.16 -36.29 5.86 1.14 4.89 4.31%
DPS 0.00 0.00 0.00 0.00 35.50 0.00 0.00 -
NAPS 1.41 1.25 1.12 1.30 1.61 1.00 1.02 5.31%
Adjusted Per Share Value based on latest NOSH - 322,999
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.04 25.59 26.11 18.29 10.59 9.40 10.72 15.93%
EPS 2.86 2.65 4.93 -17.65 2.86 0.54 2.17 4.51%
DPS 0.00 0.00 0.00 0.00 17.33 0.00 0.00 -
NAPS 0.633 0.5891 0.5437 0.6323 0.7858 0.4726 0.4525 5.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 30/06/03 28/06/02 -
Price 0.72 1.14 0.65 0.91 0.71 0.96 1.02 -
P/RPS 1.20 2.10 1.21 2.42 3.27 4.83 4.22 -18.20%
P/EPS 11.30 20.25 6.40 -2.51 12.12 84.21 20.86 -9.33%
EY 8.85 4.94 15.63 -39.88 8.25 1.19 4.79 10.30%
DY 0.00 0.00 0.00 0.00 50.00 0.00 0.00 -
P/NAPS 0.51 0.91 0.58 0.70 0.44 0.96 1.00 -10.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 26/08/03 27/08/02 -
Price 0.72 1.07 0.69 0.76 0.60 1.12 1.14 -
P/RPS 1.20 1.97 1.28 2.02 2.76 5.63 4.72 -19.65%
P/EPS 11.30 19.01 6.79 -2.09 10.24 98.25 23.31 -10.92%
EY 8.85 5.26 14.72 -47.75 9.77 1.02 4.29 12.26%
DY 0.00 0.00 0.00 0.00 59.17 0.00 0.00 -
P/NAPS 0.51 0.86 0.62 0.58 0.37 1.12 1.12 -11.81%

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