[SYMPHNY] YoY TTM Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.86%
YoY- -12.39%
Quarter Report
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 166,284 146,254 158,405 167,935 73,806 13,276 65.69%
PBT 16,498 8,162 12,570 22,792 23,448 6,130 21.87%
Tax -409 -5,919 7,393 -7,979 -6,120 -1,003 -16.40%
NP 16,089 2,243 19,963 14,813 17,328 5,127 25.66%
-
NP to SH 13,394 688 18,645 15,181 17,328 5,127 21.14%
-
Tax Rate 2.48% 72.52% -58.81% 35.01% 26.10% 16.36% -
Total Cost 150,195 144,011 138,442 153,122 56,478 8,149 78.99%
-
Net Worth 214,533 219,768 182,913 50,541 89,115 26,967 51.33%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 12,722 9,609 9,187 9,948 7,006 - -
Div Payout % 94.99% 1,396.74% 49.28% 65.53% 40.44% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 214,533 219,768 182,913 50,541 89,115 26,967 51.33%
NOSH 630,980 665,964 653,260 663,275 440,291 275,181 18.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.68% 1.53% 12.60% 8.82% 23.48% 38.62% -
ROE 6.24% 0.31% 10.19% 30.04% 19.44% 19.01% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 26.35 21.96 24.25 25.32 16.76 4.82 40.40%
EPS 2.12 0.10 2.85 2.29 3.94 1.86 2.64%
DPS 2.02 1.44 1.39 1.50 1.59 0.00 -
NAPS 0.34 0.33 0.28 0.0762 0.2024 0.098 28.21%
Adjusted Per Share Value based on latest NOSH - 663,275
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.08 22.06 23.89 25.33 11.13 2.00 65.73%
EPS 2.02 0.10 2.81 2.29 2.61 0.77 21.24%
DPS 1.92 1.45 1.39 1.50 1.06 0.00 -
NAPS 0.3236 0.3315 0.2759 0.0762 0.1344 0.0407 51.31%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.30 0.38 0.32 0.55 1.26 1.23 -
P/RPS 1.14 1.73 1.32 2.17 7.52 25.50 -46.25%
P/EPS 14.13 367.83 11.21 24.03 32.02 66.02 -26.50%
EY 7.08 0.27 8.92 4.16 3.12 1.51 36.16%
DY 6.72 3.80 4.34 2.73 1.26 0.00 -
P/NAPS 0.88 1.15 1.14 7.22 6.23 12.55 -41.19%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/08 23/08/07 24/08/06 24/08/05 19/08/04 - -
Price 0.28 0.34 0.31 0.47 0.67 0.00 -
P/RPS 1.06 1.55 1.28 1.86 4.00 0.00 -
P/EPS 13.19 329.11 10.86 20.53 17.02 0.00 -
EY 7.58 0.30 9.21 4.87 5.87 0.00 -
DY 7.20 4.24 4.48 3.19 2.38 0.00 -
P/NAPS 0.82 1.03 1.11 6.17 3.31 0.00 -

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