[SYMPHNY] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 64.0%
YoY- -0.27%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,231 49,203 40,359 41,173 38,436 43,542 31,355 0.45%
PBT -2,652 2,601 -3,692 2,746 3,311 4,830 1,610 -
Tax 474 -766 -749 -461 -1,029 167 -272 -
NP -2,178 1,835 -4,441 2,285 2,282 4,997 1,338 -
-
NP to SH -2,931 1,835 -4,569 2,237 2,243 4,320 1,008 -
-
Tax Rate - 29.45% - 16.79% 31.08% -3.46% 16.89% -
Total Cost 34,409 47,368 44,800 38,888 36,154 38,545 30,017 2.29%
-
Net Worth 159,300 380,107 196,720 211,272 205,608 222,545 188,159 -2.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 159,300 380,107 196,720 211,272 205,608 222,545 188,159 -2.73%
NOSH 590,000 1,310,714 634,583 621,388 623,055 654,545 671,999 -2.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.76% 3.73% -11.00% 5.55% 5.94% 11.48% 4.27% -
ROE -1.84% 0.48% -2.32% 1.06% 1.09% 1.94% 0.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.46 3.75 6.36 6.63 6.17 6.65 4.67 2.63%
EPS -0.44 0.14 -0.72 0.36 0.36 0.66 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.31 0.34 0.33 0.34 0.28 -0.60%
Adjusted Per Share Value based on latest NOSH - 621,388
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.86 7.42 6.09 6.21 5.80 6.57 4.73 0.45%
EPS -0.44 0.28 -0.69 0.34 0.34 0.65 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2403 0.5733 0.2967 0.3186 0.3101 0.3356 0.2838 -2.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.09 0.22 0.25 0.25 0.34 0.31 -
P/RPS 2.20 2.40 3.46 3.77 4.05 5.11 6.64 -16.80%
P/EPS -24.16 64.29 -30.56 69.44 69.44 51.52 206.67 -
EY -4.14 1.56 -3.27 1.44 1.44 1.94 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.31 0.71 0.74 0.76 1.00 1.11 -14.27%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 18/11/10 16/11/09 20/11/08 22/11/07 22/11/06 -
Price 0.12 0.13 0.22 0.28 0.22 0.33 0.32 -
P/RPS 2.20 3.46 3.46 4.23 3.57 4.96 6.86 -17.25%
P/EPS -24.16 92.86 -30.56 77.78 61.11 50.00 213.33 -
EY -4.14 1.08 -3.27 1.29 1.64 2.00 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.71 0.82 0.67 0.97 1.14 -14.65%

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