[SJC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.76%
YoY- 100.24%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Revenue 20,696 20,664 18,995 19,200 18,910 19,108 19,108 6.17%
PBT 4,200 3,952 3,318 3,465 3,484 3,376 3,376 17.82%
Tax -1,578 -1,524 -1,117 -1,257 -1,356 -1,372 -1,372 11.07%
NP 2,622 2,428 2,201 2,208 2,128 2,004 2,004 22.36%
-
NP to SH 2,622 2,428 2,201 2,208 2,128 2,004 2,004 22.36%
-
Tax Rate 37.57% 38.56% 33.66% 36.28% 38.92% 40.64% 40.64% -
Total Cost 18,074 18,236 16,794 16,992 16,782 17,104 17,104 4.22%
-
Net Worth 45,052 44,812 43,776 43,429 43,453 0 42,423 4.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Div - - 583 - - - - -
Div Payout % - - 26.52% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Net Worth 45,052 44,812 43,776 43,429 43,453 0 42,423 4.61%
NOSH 40,588 40,738 40,534 40,588 40,610 40,403 40,403 0.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
NP Margin 12.67% 11.75% 11.59% 11.50% 11.25% 10.49% 10.49% -
ROE 5.82% 5.42% 5.03% 5.08% 4.90% 0.00% 4.72% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
RPS 50.99 50.72 46.86 47.30 46.56 47.29 47.29 5.82%
EPS 6.46 5.96 5.43 5.44 5.24 4.96 4.96 21.94%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.08 1.07 1.07 0.00 1.05 4.26%
Adjusted Per Share Value based on latest NOSH - 40,547
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
RPS 9.69 9.67 8.89 8.99 8.85 8.95 8.95 6.14%
EPS 1.23 1.14 1.03 1.03 1.00 0.94 0.94 22.37%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.2109 0.2098 0.205 0.2033 0.2034 0.00 0.1986 4.61%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 -
Price 0.60 0.66 0.88 0.77 1.10 1.01 1.09 -
P/RPS 1.18 1.30 1.88 1.63 2.36 2.14 2.30 -39.42%
P/EPS 9.29 11.07 16.21 14.15 20.99 20.36 21.98 -47.62%
EY 10.77 9.03 6.17 7.06 4.76 4.91 4.55 91.00%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.81 0.72 1.03 0.00 1.04 -38.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Date 30/08/05 12/04/05 23/02/05 29/11/04 19/08/04 - 26/05/04 -
Price 0.64 0.95 0.69 0.89 1.10 0.00 0.92 -
P/RPS 1.26 1.87 1.47 1.88 2.36 0.00 1.95 -27.96%
P/EPS 9.91 15.94 12.71 16.36 20.99 0.00 18.55 -37.55%
EY 10.09 6.27 7.87 6.11 4.76 0.00 5.39 60.14%
DY 0.00 0.00 2.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.86 0.64 0.83 1.03 0.00 0.88 -26.88%

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