[SYMPHNY] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[SYMPHNY] SYMPHONY HOUSE BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -4.05%

YoY- 22.82%

Quarter Report

SYMPHNY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	160,244	166,284	146,254	158,405	167,935	73,806	13,276	51.39%
YoY %	-3.63%	13.70%	-7.67%	-5.67%	127.54%	455.94%	-	-
Horiz. %	1,207.02%	1,252.52%	1,101.64%	1,193.17%	1,264.95%	555.94%	100.00%	-
PBT	7,304	16,498	8,162	12,570	22,792	23,448	6,130	2.96%
YoY %	-55.73%	102.13%	-35.07%	-44.85%	-2.80%	282.51%	-	-
Horiz. %	119.15%	269.14%	133.15%	205.06%	371.81%	382.51%	100.00%	-
Tax	890	-409	-5,919	7,393	-7,979	-6,120	-1,003	-
YoY %	317.60%	93.09%	-180.06%	192.66%	-30.38%	-510.17%	-	-
Horiz. %	-88.73%	40.78%	590.13%	-737.09%	795.51%	610.17%	100.00%	-
NP	8,194	16,089	2,243	19,963	14,813	17,328	5,127	8.12%
YoY %	-49.07%	617.30%	-88.76%	34.77%	-14.51%	237.98%	-	-
Horiz. %	159.82%	313.81%	43.75%	389.37%	288.92%	337.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,960	13,394	688	18,645	15,181	17,328	5,127	9.74%
YoY %	-33.10%	1,846.80%	-96.31%	22.82%	-12.39%	237.98%	-	-
Horiz. %	174.76%	261.24%	13.42%	363.66%	296.10%	337.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.19%	2.48%	72.52%	-58.81%	35.01%	26.10%	16.36%	-
YoY %	-591.53%	-96.58%	223.31%	-267.98%	34.14%	59.54%	-	-
Horiz. %	-74.51%	15.16%	443.28%	-359.47%	214.00%	159.54%	100.00%	-
Total Cost	152,050	150,195	144,011	138,442	153,122	56,478	8,149	62.78%
YoY %	1.24%	4.29%	4.02%	-9.59%	171.12%	593.07%	-	-
Horiz. %	1,865.87%	1,843.11%	1,767.22%	1,698.88%	1,879.03%	693.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	214,533	219,768	182,913	50,541	89,115	26,967	-
YoY %	0.00%	-2.38%	20.15%	261.91%	-43.29%	230.46%	-	-
Horiz. %	0.00%	795.54%	814.95%	678.28%	187.42%	330.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	3,129	12,722	9,609	9,187	9,948	7,006	-	-
YoY %	-75.40%	32.40%	4.59%	-7.65%	41.99%	0.00%	-	-
Horiz. %	44.66%	181.59%	137.15%	131.13%	141.99%	100.00%	-	-
Div Payout %	34.93%	94.99%	1,396.74%	49.28%	65.53%	40.44%	-	-
YoY %	-63.23%	-93.20%	2,734.29%	-24.80%	62.04%	0.00%	-	-
Horiz. %	86.37%	234.89%	3,453.86%	121.86%	162.04%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	0	214,533	219,768	182,913	50,541	89,115	26,967	-
YoY %	0.00%	-2.38%	20.15%	261.91%	-43.29%	230.46%	-	-
Horiz. %	0.00%	795.54%	814.95%	678.28%	187.42%	330.46%	100.00%	-
NOSH	649,523	630,980	665,964	653,260	663,275	440,291	275,181	15.37%
YoY %	2.94%	-5.25%	1.94%	-1.51%	50.64%	60.00%	-	-
Horiz. %	236.03%	229.30%	242.01%	237.39%	241.03%	160.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	5.11%	9.68%	1.53%	12.60%	8.82%	23.48%	38.62%	-
YoY %	-47.21%	532.68%	-87.86%	42.86%	-62.44%	-39.20%	-	-
Horiz. %	13.23%	25.06%	3.96%	32.63%	22.84%	60.80%	100.00%	-
ROE	0.00%	6.24%	0.31%	10.19%	30.04%	19.44%	19.01%	-
YoY %	0.00%	1,912.90%	-96.96%	-66.08%	54.53%	2.26%	-	-
Horiz. %	0.00%	32.82%	1.63%	53.60%	158.02%	102.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	24.67	26.35	21.96	24.25	25.32	16.76	4.82	31.24%
YoY %	-6.38%	19.99%	-9.44%	-4.23%	51.07%	247.72%	-	-
Horiz. %	511.83%	546.68%	455.60%	503.11%	525.31%	347.72%	100.00%	-
EPS	1.38	2.12	0.10	2.85	2.29	3.94	1.86	-4.84%
YoY %	-34.91%	2,020.00%	-96.49%	24.45%	-41.88%	111.83%	-	-
Horiz. %	74.19%	113.98%	5.38%	153.23%	123.12%	211.83%	100.00%	-
DPS	0.48	2.02	1.44	1.39	1.50	1.59	0.00	-
YoY %	-76.24%	40.28%	3.60%	-7.33%	-5.66%	0.00%	-	-
Horiz. %	30.19%	127.04%	90.57%	87.42%	94.34%	100.00%	-	-
NAPS	0.00	0.34	0.33	0.28	0.0762	0.2024	0.098	-
YoY %	0.00%	3.03%	17.86%	267.45%	-62.35%	106.53%	-	-
Horiz. %	0.00%	346.94%	336.73%	285.71%	77.76%	206.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 653,260
RPS	24.17	25.08	22.06	23.89	25.33	11.13	2.00	51.42%
YoY %	-3.63%	13.69%	-7.66%	-5.68%	127.58%	456.50%	-	-
Horiz. %	1,208.50%	1,254.00%	1,103.00%	1,194.50%	1,266.50%	556.50%	100.00%	-
EPS	1.35	2.02	0.10	2.81	2.29	2.61	0.77	9.80%
YoY %	-33.17%	1,920.00%	-96.44%	22.71%	-12.26%	238.96%	-	-
Horiz. %	175.32%	262.34%	12.99%	364.94%	297.40%	338.96%	100.00%	-
DPS	0.47	1.92	1.45	1.39	1.50	1.06	0.00	-
YoY %	-75.52%	32.41%	4.32%	-7.33%	41.51%	0.00%	-	-
Horiz. %	44.34%	181.13%	136.79%	131.13%	141.51%	100.00%	-	-
NAPS	0.00	0.3236	0.3315	0.2759	0.0762	0.1344	0.0407	-
YoY %	0.00%	-2.38%	20.15%	262.07%	-43.30%	230.22%	-	-
Horiz. %	0.00%	795.09%	814.50%	677.89%	187.22%	330.22%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.25	0.30	0.38	0.32	0.55	1.26	1.23	-
P/RPS	1.01	1.14	1.73	1.32	2.17	7.52	25.50	-41.58%
YoY %	-11.40%	-34.10%	31.06%	-39.17%	-71.14%	-70.51%	-	-
Horiz. %	3.96%	4.47%	6.78%	5.18%	8.51%	29.49%	100.00%	-
P/EPS	18.12	14.13	367.83	11.21	24.03	32.02	66.02	-19.36%
YoY %	28.24%	-96.16%	3,181.27%	-53.35%	-24.95%	-51.50%	-	-
Horiz. %	27.45%	21.40%	557.15%	16.98%	36.40%	48.50%	100.00%	-
EY	5.52	7.08	0.27	8.92	4.16	3.12	1.51	24.09%
YoY %	-22.03%	2,522.22%	-96.97%	114.42%	33.33%	106.62%	-	-
Horiz. %	365.56%	468.87%	17.88%	590.73%	275.50%	206.62%	100.00%	-
DY	1.93	6.72	3.80	4.34	2.73	1.26	0.00	-
YoY %	-71.28%	76.84%	-12.44%	58.97%	116.67%	0.00%	-	-
Horiz. %	153.17%	533.33%	301.59%	344.44%	216.67%	100.00%	-	-
P/NAPS	0.00	0.88	1.15	1.14	7.22	6.23	12.55	-
YoY %	0.00%	-23.48%	0.88%	-84.21%	15.89%	-50.36%	-	-
Horiz. %	0.00%	7.01%	9.16%	9.08%	57.53%	49.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	14/08/09	19/08/08	23/08/07	24/08/06	24/08/05	19/08/04	-	-
Price	0.27	0.28	0.34	0.31	0.47	0.67	0.00	-
P/RPS	1.09	1.06	1.55	1.28	1.86	4.00	0.00	-
YoY %	2.83%	-31.61%	21.09%	-31.18%	-53.50%	0.00%	-	-
Horiz. %	27.25%	26.50%	38.75%	32.00%	46.50%	100.00%	-	-
P/EPS	19.57	13.19	329.11	10.86	20.53	17.02	0.00	-
YoY %	48.37%	-95.99%	2,930.48%	-47.10%	20.62%	0.00%	-	-
Horiz. %	114.98%	77.50%	1,933.67%	63.81%	120.62%	100.00%	-	-
EY	5.11	7.58	0.30	9.21	4.87	5.87	0.00	-
YoY %	-32.59%	2,426.67%	-96.74%	89.12%	-17.04%	0.00%	-	-
Horiz. %	87.05%	129.13%	5.11%	156.90%	82.96%	100.00%	-	-
DY	1.78	7.20	4.24	4.48	3.19	2.38	0.00	-
YoY %	-75.28%	69.81%	-5.36%	40.44%	34.03%	0.00%	-	-
Horiz. %	74.79%	302.52%	178.15%	188.24%	134.03%	100.00%	-	-
P/NAPS	0.00	0.82	1.03	1.11	6.17	3.31	0.00	-
YoY %	0.00%	-20.39%	-7.21%	-82.01%	86.40%	0.00%	-	-
Horiz. %	0.00%	24.77%	31.12%	33.53%	186.40%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos