[SYMLIFE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1726.44%
YoY- -1091.78%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 117,120 47,587 38,568 71,052 45,120 27,203 29,169 24.91%
PBT 23,131 -108,533 6,090 -39,810 -3,061 -90,117 -36,076 -
Tax -8,417 4,339 -2,089 -2,510 -490 90,117 36,076 -
NP 14,714 -104,194 4,001 -42,320 -3,551 0 0 -
-
NP to SH 14,349 -104,194 4,001 -42,320 -3,551 -91,428 -35,695 -
-
Tax Rate 36.39% - 34.30% - - - - -
Total Cost 102,406 151,781 34,567 113,372 48,671 27,203 29,169 22.25%
-
Net Worth 377,441 325,905 547,742 378,053 311,376 541,752 640,008 -8.10%
Dividend
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,798 - 8,007 3,203 3,113 2,912 8,727 -1.78%
Div Payout % 54.35% - 200.15% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 377,441 325,905 547,742 378,053 311,376 541,752 640,008 -8.10%
NOSH 311,934 319,515 320,317 320,384 311,376 291,264 290,912 1.12%
Ratio Analysis
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.56% -218.95% 10.37% -59.56% -7.87% 0.00% 0.00% -
ROE 3.80% -31.97% 0.73% -11.19% -1.14% -16.88% -5.58% -
Per Share
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.55 14.89 12.04 22.18 14.49 9.34 10.03 23.52%
EPS 4.60 -32.61 1.25 -13.21 -1.14 -31.39 -12.27 -
DPS 2.50 0.00 2.50 1.00 1.00 1.00 3.00 -2.87%
NAPS 1.21 1.02 1.71 1.18 1.00 1.86 2.20 -9.12%
Adjusted Per Share Value based on latest NOSH - 320,384
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.83 7.25 5.87 10.82 6.87 4.14 4.44 24.91%
EPS 2.18 -15.86 0.61 -6.44 -0.54 -13.92 -5.43 -
DPS 1.19 0.00 1.22 0.49 0.47 0.44 1.33 -1.76%
NAPS 0.5746 0.4962 0.8339 0.5756 0.4741 0.8248 0.9744 -8.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.93 0.70 0.90 0.96 0.76 0.95 1.09 -
P/RPS 2.48 4.70 7.47 4.33 5.24 10.17 10.87 -21.05%
P/EPS 20.22 -2.15 72.05 -7.27 -66.64 -3.03 -8.88 -
EY 4.95 -46.59 1.39 -13.76 -1.50 -33.04 -11.26 -
DY 2.69 0.00 2.78 1.04 1.32 1.05 2.75 -0.35%
P/NAPS 0.77 0.69 0.53 0.81 0.76 0.51 0.50 7.15%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/05/07 29/05/06 24/02/05 26/02/04 25/02/03 26/04/02 26/02/01 -
Price 0.92 0.71 1.08 1.29 0.65 1.38 1.22 -
P/RPS 2.45 4.77 8.97 5.82 4.49 14.78 12.17 -22.62%
P/EPS 20.00 -2.18 86.46 -9.77 -57.00 -4.40 -9.94 -
EY 5.00 -45.93 1.16 -10.24 -1.75 -22.75 -10.06 -
DY 2.72 0.00 2.31 0.78 1.54 0.72 2.46 1.62%
P/NAPS 0.76 0.70 0.63 1.09 0.65 0.74 0.55 5.31%

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