[SJC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.68%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,774 25,448 25,000 24,328 23,570 24,100 20,632 16.03%
PBT 2,500 3,596 3,175 3,369 4,250 5,824 3,326 -17.37%
Tax -1,074 -1,164 -1,416 -1,416 -1,756 -2,048 -1,089 -0.92%
NP 1,426 2,432 1,759 1,953 2,494 3,776 2,237 -25.99%
-
NP to SH 1,426 2,432 1,759 1,953 2,494 3,776 2,237 -25.99%
-
Tax Rate 42.96% 32.37% 44.60% 42.03% 41.32% 35.16% 32.74% -
Total Cost 24,348 23,016 23,241 22,374 21,076 20,324 18,395 20.61%
-
Net Worth 40,538 47,248 46,609 46,263 46,560 46,187 45,388 -7.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 591 - - - 583 -
Div Payout % - - 33.64% - - - 26.09% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 40,538 47,248 46,609 46,263 46,560 46,187 45,388 -7.27%
NOSH 40,538 40,731 40,529 40,581 40,487 40,515 40,525 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.53% 9.56% 7.04% 8.03% 10.58% 15.67% 10.84% -
ROE 3.52% 5.15% 3.77% 4.22% 5.36% 8.18% 4.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.58 62.48 61.68 59.95 58.22 59.48 50.91 16.01%
EPS 3.52 3.28 4.34 4.81 6.16 9.32 5.52 -25.97%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 1.44 -
NAPS 1.00 1.16 1.15 1.14 1.15 1.14 1.12 -7.29%
Adjusted Per Share Value based on latest NOSH - 40,370
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.07 11.91 11.70 11.39 11.03 11.28 9.66 16.05%
EPS 0.67 1.14 0.82 0.91 1.17 1.77 1.05 -25.94%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.27 -
NAPS 0.1898 0.2212 0.2182 0.2166 0.218 0.2162 0.2125 -7.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.70 0.63 0.75 0.70 0.61 0.60 -
P/RPS 0.94 1.12 1.02 1.25 1.20 1.03 1.18 -14.10%
P/EPS 17.06 11.72 14.52 15.58 11.36 6.55 10.87 35.16%
EY 5.86 8.53 6.89 6.42 8.80 15.28 9.20 -26.03%
DY 0.00 0.00 2.32 0.00 0.00 0.00 2.40 -
P/NAPS 0.60 0.60 0.55 0.66 0.61 0.54 0.54 7.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 15/05/07 28/02/07 16/11/06 22/08/06 31/05/06 28/02/06 -
Price 0.68 0.65 0.72 0.70 0.88 0.70 0.62 -
P/RPS 1.07 1.04 1.17 1.17 1.51 1.18 1.22 -8.39%
P/EPS 19.33 10.89 16.59 14.54 14.29 7.51 11.23 43.76%
EY 5.17 9.19 6.03 6.88 7.00 13.31 8.90 -30.44%
DY 0.00 0.00 2.03 0.00 0.00 0.00 2.32 -
P/NAPS 0.68 0.56 0.63 0.61 0.77 0.61 0.55 15.23%

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