[SYMLIFE] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 22.86%
YoY- -14.69%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 99,717 44,061 37,557 33,101 50,049 26,431 15,738 34.33%
PBT 31,934 2,180 17,102 3,692 4,491 2,952 5,571 32.20%
Tax -5,883 -1,857 -1,493 -1,741 -2,204 -1,277 -1,759 21.29%
NP 26,051 323 15,609 1,951 2,287 1,675 3,812 35.97%
-
NP to SH 26,340 323 15,609 1,951 2,287 1,675 3,812 36.21%
-
Tax Rate 18.42% 85.18% 8.73% 47.16% 49.08% 43.26% 31.57% -
Total Cost 73,666 43,738 21,948 31,150 47,762 24,756 11,926 33.79%
-
Net Worth 356,720 419,899 516,026 309,682 295,283 623,793 683,832 -9.88%
Dividend
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 113,782 - - - - -
Div Payout % - - 728.95% - - - - -
Equity
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 356,720 419,899 516,026 309,682 295,283 623,793 683,832 -9.88%
NOSH 318,500 322,999 320,513 309,682 289,493 288,793 290,992 1.45%
Ratio Analysis
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 26.12% 0.73% 41.56% 5.89% 4.57% 6.34% 24.22% -
ROE 7.38% 0.08% 3.02% 0.63% 0.77% 0.27% 0.56% -
Per Share
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.31 13.64 11.72 10.69 17.29 9.15 5.41 32.40%
EPS 8.27 0.10 4.87 0.63 0.79 0.58 1.31 34.25%
DPS 0.00 0.00 35.50 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.30 1.61 1.00 1.02 2.16 2.35 -11.17%
Adjusted Per Share Value based on latest NOSH - 309,682
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.18 6.71 5.72 5.04 7.62 4.02 2.40 34.29%
EPS 4.01 0.05 2.38 0.30 0.35 0.26 0.58 36.22%
DPS 0.00 0.00 17.32 0.00 0.00 0.00 0.00 -
NAPS 0.5431 0.6393 0.7856 0.4715 0.4496 0.9497 1.0411 -9.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.65 0.91 0.71 0.96 1.02 1.10 1.71 -
P/RPS 2.08 6.67 6.06 8.98 5.90 12.02 31.62 -35.27%
P/EPS 7.86 910.00 14.58 152.38 129.11 189.66 130.53 -36.18%
EY 12.72 0.11 6.86 0.66 0.77 0.53 0.77 56.57%
DY 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.44 0.96 1.00 0.51 0.73 -3.61%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/11/06 24/11/05 25/08/04 26/08/03 27/08/02 27/08/01 28/08/00 -
Price 0.69 0.76 0.60 1.12 1.14 1.18 1.76 -
P/RPS 2.20 5.57 5.12 10.48 6.59 12.89 32.54 -34.99%
P/EPS 8.34 760.00 12.32 177.78 144.30 203.45 134.35 -35.87%
EY 11.99 0.13 8.12 0.56 0.69 0.49 0.74 56.09%
DY 0.00 0.00 59.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.37 1.12 1.12 0.55 0.75 -2.99%

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