[SYMPHNY] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -482.44%
YoY- 83.24%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 110,207 132,880 188,224 170,289 162,981 161,178 158,441 -5.86%
PBT -35,562 -1,488 -15,055 -813 6,739 14,979 11,382 -
Tax 1,049 -1,024 -512 -7,164 1,458 -1,605 -5,480 -
NP -34,513 -2,512 -15,567 -7,977 8,197 13,374 5,902 -
-
NP to SH -35,487 -2,918 -17,415 -7,743 8,954 11,317 4,000 -
-
Tax Rate - - - - -21.64% 10.72% 48.15% -
Total Cost 144,720 135,392 203,791 178,266 154,784 147,804 152,539 -0.87%
-
Net Worth 144,919 159,300 380,107 196,720 211,272 205,608 222,545 -6.89%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 3,055 3,129 12,722 9,609 -
Div Payout % - - - 0.00% 34.95% 112.42% 240.24% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 144,919 159,300 380,107 196,720 211,272 205,608 222,545 -6.89%
NOSH 658,723 590,000 1,310,714 634,583 621,388 623,055 654,545 0.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -31.32% -1.89% -8.27% -4.68% 5.03% 8.30% 3.73% -
ROE -24.49% -1.83% -4.58% -3.94% 4.24% 5.50% 1.80% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.73 22.52 14.36 26.83 26.23 25.87 24.21 -5.96%
EPS -5.39 -0.49 -1.33 -1.22 1.44 1.82 0.61 -
DPS 0.00 0.00 0.00 0.48 0.50 2.04 1.47 -
NAPS 0.22 0.27 0.29 0.31 0.34 0.33 0.34 -6.99%
Adjusted Per Share Value based on latest NOSH - 590,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.62 20.04 28.39 25.68 24.58 24.31 23.90 -5.86%
EPS -5.35 -0.44 -2.63 -1.17 1.35 1.71 0.60 -
DPS 0.00 0.00 0.00 0.46 0.47 1.92 1.45 -
NAPS 0.2186 0.2403 0.5733 0.2967 0.3186 0.3101 0.3356 -6.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.115 0.12 0.09 0.22 0.25 0.25 0.34 -
P/RPS 0.69 0.53 0.63 0.82 0.95 0.97 1.40 -11.11%
P/EPS -2.13 -24.26 -6.77 -18.03 17.35 13.76 55.64 -
EY -46.85 -4.12 -14.76 -5.55 5.76 7.27 1.80 -
DY 0.00 0.00 0.00 2.19 2.01 8.17 4.32 -
P/NAPS 0.52 0.44 0.31 0.71 0.74 0.76 1.00 -10.31%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 23/11/11 18/11/10 16/11/09 20/11/08 22/11/07 -
Price 0.115 0.12 0.13 0.22 0.28 0.22 0.33 -
P/RPS 0.69 0.53 0.91 0.82 1.07 0.85 1.36 -10.68%
P/EPS -2.13 -24.26 -9.78 -18.03 19.43 12.11 54.00 -
EY -46.85 -4.12 -10.22 -5.55 5.15 8.26 1.85 -
DY 0.00 0.00 0.00 2.19 1.80 9.28 4.45 -
P/NAPS 0.52 0.44 0.45 0.71 0.82 0.67 0.97 -9.86%

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