[SYMPHNY] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SYMPHNY] SYMPHONY HOUSE BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMPHNY's Result
SYMPHNY's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 118,095 197,672 133,125 33,579 52.01%
PBT 4,658 18,916 28,615 15,845 -33.48%
Tax -1,870 -16 -8,460 -3,494 -18.79%
NP 2,788 18,900 20,155 12,351 -39.08%
-
NP to SH 2,116 18,060 20,155 12,351 -44.43%
-
Tax Rate 40.15% 0.08% 29.56% 22.05% -
Total Cost 115,307 178,772 112,970 21,228 75.69%
-
Net Worth 243,512 185,212 520,651 34,642 91.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,187 - 9,948 7,006 9.44%
Div Payout % 434.19% - 49.36% 56.73% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 243,512 185,212 520,651 34,642 91.44%
NOSH 658,142 661,474 663,249 280,275 32.88%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.36% 9.56% 15.14% 36.78% -
ROE 0.87% 9.75% 3.87% 35.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.94 29.88 20.07 11.98 14.39%
EPS 0.32 2.73 3.04 4.41 -58.25%
DPS 1.40 0.00 1.50 2.50 -17.55%
NAPS 0.37 0.28 0.785 0.1236 44.07%
Adjusted Per Share Value based on latest NOSH - 280,275
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.81 29.81 20.08 5.06 52.05%
EPS 0.32 2.72 3.04 1.86 -44.35%
DPS 1.39 0.00 1.50 1.06 9.44%
NAPS 0.3673 0.2793 0.7852 0.0522 91.51%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.29 0.29 0.81 2.04 -
P/RPS 1.62 0.97 4.04 17.03 -54.31%
P/EPS 90.20 10.62 26.66 46.29 24.87%
EY 1.11 9.41 3.75 2.16 -19.88%
DY 4.81 0.00 1.85 1.23 57.48%
P/NAPS 0.78 1.04 1.03 16.50 -63.80%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 24/02/06 25/02/05 25/02/04 -
Price 0.47 0.30 0.75 2.20 -
P/RPS 2.62 1.00 3.74 18.36 -47.71%
P/EPS 146.18 10.99 24.68 49.92 43.01%
EY 0.68 9.10 4.05 2.00 -30.18%
DY 2.97 0.00 2.00 1.14 37.55%
P/NAPS 1.27 1.07 0.96 17.80 -58.49%

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