[SYMPHNY] YoY TTM 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- -0.07%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 132,880 188,224 170,289 162,981 161,178 158,441 147,420 -1.71%
PBT -1,488 -15,055 -813 6,739 14,979 11,382 11,729 -
Tax -1,024 -512 -7,164 1,458 -1,605 -5,480 6,908 -
NP -2,512 -15,567 -7,977 8,197 13,374 5,902 18,637 -
-
NP to SH -2,918 -17,415 -7,743 8,954 11,317 4,000 17,008 -
-
Tax Rate - - - -21.64% 10.72% 48.15% -58.90% -
Total Cost 135,392 203,791 178,266 154,784 147,804 152,539 128,783 0.83%
-
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 - - 3,055 3,129 12,722 9,609 9,187 -
Div Payout % - - 0.00% 34.95% 112.42% 240.24% 54.02% -
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 -1.89% -8.27% -4.68% 5.03% 8.30% 3.73% 12.64% -
ROE -1.83% -4.58% -3.94% 4.24% 5.50% 1.80% 9.04% -
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 22.52 14.36 26.83 26.23 25.87 24.21 21.94 0.43%
EPS -0.49 -1.33 -1.22 1.44 1.82 0.61 2.53 -
DPS 0.00 0.00 0.48 0.50 2.04 1.47 1.37 -
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 20.04 28.39 25.68 24.58 24.31 23.90 22.23 -1.71%
EPS -0.44 -2.63 -1.17 1.35 1.71 0.60 2.57 -
DPS 0.00 0.00 0.46 0.47 1.92 1.45 1.39 -
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 0.53 0.63 0.82 0.95 0.97 1.40 1.41 -15.03%
P/EPS -24.26 -6.77 -18.03 17.35 13.76 55.64 12.25 -
EY -4.12 -14.76 -5.55 5.76 7.27 1.80 8.16 -
DY 0.00 0.00 2.19 2.01 8.17 4.32 4.41 -
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 0.53 0.91 0.82 1.07 0.85 1.36 1.46 -15.52%
P/EPS -24.26 -9.78 -18.03 19.43 12.11 54.00 12.64 -
EY -4.12 -10.22 -5.55 5.15 8.26 1.85 7.91 -
DY 0.00 0.00 2.19 1.80 9.28 4.45 4.27 -
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