[SJC] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.19%
YoY- 114.52%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 CAGR
Revenue 20,664 18,995 19,200 18,910 19,108 19,108 15,940 23.09%
PBT 3,952 3,318 3,465 3,484 3,376 3,376 1,826 85.52%
Tax -1,524 -1,117 -1,257 -1,356 -1,372 -1,372 -777 71.46%
NP 2,428 2,201 2,208 2,128 2,004 2,004 1,049 95.76%
-
NP to SH 2,428 2,201 2,208 2,128 2,004 2,004 1,049 95.76%
-
Tax Rate 38.56% 33.66% 36.28% 38.92% 40.64% 40.64% 42.55% -
Total Cost 18,236 16,794 16,992 16,782 17,104 17,104 14,891 17.60%
-
Net Worth 44,812 43,776 43,429 43,453 0 42,423 40,707 7.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 CAGR
Div - 583 - - - - 391 -
Div Payout % - 26.52% - - - - 37.31% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 CAGR
Net Worth 44,812 43,776 43,429 43,453 0 42,423 40,707 7.99%
NOSH 40,738 40,534 40,588 40,610 40,403 40,403 39,141 3.25%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 CAGR
NP Margin 11.75% 11.59% 11.50% 11.25% 10.49% 10.49% 6.58% -
ROE 5.42% 5.03% 5.08% 4.90% 0.00% 4.72% 2.58% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 CAGR
RPS 50.72 46.86 47.30 46.56 47.29 47.29 40.72 19.21%
EPS 5.96 5.43 5.44 5.24 4.96 4.96 2.68 89.60%
DPS 0.00 1.44 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.10 1.08 1.07 1.07 0.00 1.05 1.04 4.59%
Adjusted Per Share Value based on latest NOSH - 40,503
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 CAGR
RPS 9.68 8.89 8.99 8.86 8.95 8.95 7.46 23.18%
EPS 1.14 1.03 1.03 1.00 0.94 0.94 0.49 96.57%
DPS 0.00 0.27 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.2098 0.205 0.2034 0.2035 0.00 0.1987 0.1906 7.98%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 -
Price 0.66 0.88 0.77 1.10 1.01 1.09 1.09 -
P/RPS 1.30 1.88 1.63 2.36 2.14 2.30 2.68 -43.95%
P/EPS 11.07 16.21 14.15 20.99 20.36 21.98 40.67 -64.71%
EY 9.03 6.17 7.06 4.76 4.91 4.55 2.46 183.17%
DY 0.00 1.64 0.00 0.00 0.00 0.00 0.92 -
P/NAPS 0.60 0.81 0.72 1.03 0.00 1.04 1.05 -36.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 CAGR
Date 12/04/05 23/02/05 29/11/04 19/08/04 - 26/05/04 20/02/04 -
Price 0.95 0.69 0.89 1.10 0.00 0.92 1.04 -
P/RPS 1.87 1.47 1.88 2.36 0.00 1.95 2.55 -21.98%
P/EPS 15.94 12.71 16.36 20.99 0.00 18.55 38.81 -50.94%
EY 6.27 7.87 6.11 4.76 0.00 5.39 2.58 103.55%
DY 0.00 2.09 0.00 0.00 0.00 0.00 0.96 -
P/NAPS 0.86 0.64 0.83 1.03 0.00 0.88 1.00 -11.37%

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