[SYMLIFE] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 435.16%
YoY- 127.94%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Revenue 119,858 177,601 168,098 171,474 120,122 69,576 61,757 11.17%
PBT 21,719 30,725 23,637 42,657 -108,259 21,212 6,506 21.24%
Tax -6,664 -9,940 -4,678 -9,490 -7,678 -2,425 -2,967 13.80%
NP 15,055 20,785 18,959 33,167 -115,937 18,787 3,539 26.03%
-
NP to SH 12,010 18,782 17,428 32,393 -115,937 18,787 3,539 21.56%
-
Tax Rate 30.68% 32.35% 19.79% 22.25% - 11.43% 45.60% -
Total Cost 104,803 156,816 149,139 138,307 236,059 50,789 58,218 9.85%
-
Net Worth 408,559 415,739 386,944 357,088 415,315 516,161 310,438 4.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Div - - - - - 113,812 - -
Div Payout % - - - - - 605.80% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Net Worth 408,559 415,739 386,944 357,088 415,315 516,161 310,438 4.48%
NOSH 274,200 294,850 309,555 318,828 319,473 320,597 310,438 -1.96%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
NP Margin 12.56% 11.70% 11.28% 19.34% -96.52% 27.00% 5.73% -
ROE 2.94% 4.52% 4.50% 9.07% -27.92% 3.64% 1.14% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
RPS 43.71 60.23 54.30 53.78 37.60 21.70 19.89 13.40%
EPS 4.38 6.37 5.63 10.16 -36.29 5.86 1.14 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 35.50 0.00 -
NAPS 1.49 1.41 1.25 1.12 1.30 1.61 1.00 6.58%
Adjusted Per Share Value based on latest NOSH - 318,500
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
RPS 16.73 24.79 23.46 23.93 16.77 9.71 8.62 11.17%
EPS 1.68 2.62 2.43 4.52 -16.18 2.62 0.49 21.76%
DPS 0.00 0.00 0.00 0.00 0.00 15.89 0.00 -
NAPS 0.5703 0.5803 0.5401 0.4984 0.5797 0.7204 0.4333 4.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 30/06/03 -
Price 0.64 0.72 1.14 0.65 0.91 0.71 0.96 -
P/RPS 1.46 1.20 2.10 1.21 2.42 3.27 4.83 -17.40%
P/EPS 14.61 11.30 20.25 6.40 -2.51 12.12 84.21 -24.41%
EY 6.84 8.85 4.94 15.63 -39.88 8.25 1.19 32.24%
DY 0.00 0.00 0.00 0.00 0.00 50.00 0.00 -
P/NAPS 0.43 0.51 0.91 0.58 0.70 0.44 0.96 -12.04%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Date 12/11/09 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 26/08/03 -
Price 0.63 0.72 1.07 0.69 0.76 0.60 1.12 -
P/RPS 1.44 1.20 1.97 1.28 2.02 2.76 5.63 -19.57%
P/EPS 14.38 11.30 19.01 6.79 -2.09 10.24 98.25 -26.44%
EY 6.95 8.85 5.26 14.72 -47.75 9.77 1.02 35.88%
DY 0.00 0.00 0.00 0.00 0.00 59.17 0.00 -
P/NAPS 0.42 0.51 0.86 0.62 0.58 0.37 1.12 -14.50%

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