[SJC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.36%
YoY- -33.42%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 19,108 15,940 15,440 14,288 13,144 14,767 15,852 14.06%
PBT 3,376 1,826 1,868 1,794 1,552 1,991 1,901 49.88%
Tax -1,372 -777 -765 -802 -628 -1,014 -686 62.97%
NP 2,004 1,049 1,102 992 924 977 1,214 42.35%
-
NP to SH 2,004 1,049 1,102 992 924 977 1,214 42.35%
-
Tax Rate 40.64% 42.55% 40.95% 44.70% 40.46% 50.93% 36.09% -
Total Cost 17,104 14,891 14,337 13,296 12,220 13,790 14,637 11.60%
-
Net Worth 42,423 40,707 39,997 38,296 38,106 37,836 37,789 8.49%
Dividend
01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 391 - - - 168 - -
Div Payout % - 37.31% - - - 17.29% - -
Equity
01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 42,423 40,707 39,997 38,296 38,106 37,836 37,789 8.49%
NOSH 40,403 39,141 19,322 16,870 16,861 16,891 16,870 85.04%
Ratio Analysis
01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.49% 6.58% 7.14% 6.94% 7.03% 6.62% 7.66% -
ROE 4.72% 2.58% 2.76% 2.59% 2.42% 2.58% 3.21% -
Per Share
01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.29 40.72 79.91 84.69 77.95 87.42 93.96 -38.35%
EPS 4.96 2.68 5.71 5.88 5.48 2.63 7.20 -23.09%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.05 1.04 2.07 2.27 2.26 2.24 2.24 -41.36%
Adjusted Per Share Value based on latest NOSH - 16,878
01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.95 7.46 7.23 6.69 6.15 6.91 7.42 14.12%
EPS 0.94 0.49 0.52 0.46 0.43 0.46 0.57 42.26%
DPS 0.00 0.18 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.1986 0.1906 0.1873 0.1793 0.1784 0.1771 0.1769 8.49%
Price Multiplier on Financial Quarter End Date
01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.09 1.09 1.90 0.73 0.63 0.59 0.70 -
P/RPS 2.30 2.68 2.38 0.86 0.81 0.67 0.74 122.34%
P/EPS 21.98 40.67 33.29 12.41 11.50 10.20 9.72 77.70%
EY 4.55 2.46 3.00 8.05 8.70 9.80 10.29 -43.73%
DY 0.00 0.92 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 1.04 1.05 0.92 0.32 0.28 0.26 0.31 134.64%
Price Multiplier on Announcement Date
01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 20/02/04 06/11/03 28/08/03 27/05/03 28/02/03 27/11/02 -
Price 0.92 1.04 1.01 1.84 0.65 0.58 0.73 -
P/RPS 1.95 2.55 1.26 2.17 0.83 0.66 0.78 90.72%
P/EPS 18.55 38.81 17.70 31.29 11.86 10.03 10.14 53.04%
EY 5.39 2.58 5.65 3.20 8.43 9.97 9.86 -34.65%
DY 0.00 0.96 0.00 0.00 0.00 1.72 0.00 -
P/NAPS 0.88 1.00 0.49 0.81 0.29 0.26 0.33 99.59%

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