[SJC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -18.48%
YoY- 21.14%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 14,288 13,144 14,767 15,852 15,882 15,784 14,849 -2.54%
PBT 1,794 1,552 1,991 1,901 2,346 3,460 1,859 -2.35%
Tax -802 -628 -1,014 -686 -856 -1,300 -728 6.68%
NP 992 924 977 1,214 1,490 2,160 1,131 -8.39%
-
NP to SH 992 924 977 1,214 1,490 2,160 1,131 -8.39%
-
Tax Rate 44.70% 40.46% 50.93% 36.09% 36.49% 37.57% 39.16% -
Total Cost 13,296 12,220 13,790 14,637 14,392 13,624 13,718 -2.06%
-
Net Worth 38,296 38,106 37,836 37,789 37,841 37,631 36,968 2.38%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 168 - - - - -
Div Payout % - - 17.29% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 38,296 38,106 37,836 37,789 37,841 37,631 36,968 2.38%
NOSH 16,870 16,861 16,891 16,870 16,893 16,874 16,880 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.94% 7.03% 6.62% 7.66% 9.38% 13.68% 7.62% -
ROE 2.59% 2.42% 2.58% 3.21% 3.94% 5.74% 3.06% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 84.69 77.95 87.42 93.96 94.01 93.53 87.96 -2.50%
EPS 5.88 5.48 2.63 7.20 8.82 12.80 6.70 -8.35%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.26 2.24 2.24 2.24 2.23 2.19 2.42%
Adjusted Per Share Value based on latest NOSH - 16,938
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.69 6.16 6.92 7.42 7.44 7.39 6.95 -2.51%
EPS 0.46 0.43 0.46 0.57 0.70 1.01 0.53 -9.03%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.1784 0.1772 0.177 0.1772 0.1762 0.1731 2.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.73 0.63 0.59 0.70 1.15 1.12 1.09 -
P/RPS 0.86 0.81 0.67 0.74 1.22 1.20 1.24 -21.70%
P/EPS 12.41 11.50 10.20 9.72 13.04 8.75 16.27 -16.56%
EY 8.05 8.70 9.80 10.29 7.67 11.43 6.15 19.71%
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.26 0.31 0.51 0.50 0.50 -25.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 27/05/03 28/02/03 27/11/02 30/08/02 28/05/02 28/02/02 -
Price 1.84 0.65 0.58 0.73 0.93 1.22 1.10 -
P/RPS 2.17 0.83 0.66 0.78 0.99 1.30 1.25 44.59%
P/EPS 31.29 11.86 10.03 10.14 10.54 9.53 16.42 53.88%
EY 3.20 8.43 9.97 9.86 9.48 10.49 6.09 -34.96%
DY 0.00 0.00 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.29 0.26 0.33 0.42 0.55 0.50 38.05%

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