[SJC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -15.4%
YoY- 363.71%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 25,530 24,736 23,413 22,602 21,874 20,768 20,233 16.81%
PBT 3,242 4,632 2,219 2,804 3,078 3,480 1,533 64.98%
Tax -1,412 -1,356 -660 -1,338 -1,346 -1,336 -1,137 15.58%
NP 1,830 3,276 1,559 1,465 1,732 2,144 396 178.21%
-
NP to SH 1,830 3,276 1,559 1,465 1,732 2,144 396 178.21%
-
Tax Rate 43.55% 29.27% 29.74% 47.72% 43.73% 38.39% 74.17% -
Total Cost 23,700 21,460 21,854 21,137 20,142 18,624 19,837 12.63%
-
Net Worth 48,584 49,869 49,807 49,880 48,156 58,878 87,120 -32.32%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 16 21 32 - 28 -
Div Payout % - - 1.04% 1.48% 1.87% - 7.27% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,584 49,869 49,807 49,880 48,156 58,878 87,120 -32.32%
NOSH 40,486 40,544 40,493 40,553 40,467 40,606 71,999 -31.94%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.17% 13.24% 6.66% 6.48% 7.92% 10.32% 1.96% -
ROE 3.77% 6.57% 3.13% 2.94% 3.60% 3.64% 0.45% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 63.06 61.01 57.82 55.74 54.05 51.15 28.10 71.66%
EPS 4.52 8.08 3.85 3.61 4.28 5.28 0.55 308.81%
DPS 0.00 0.00 0.04 0.05 0.08 0.00 0.04 -
NAPS 1.20 1.23 1.23 1.23 1.19 1.45 1.21 -0.55%
Adjusted Per Share Value based on latest NOSH - 40,877
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.96 11.58 10.96 10.58 10.24 9.73 9.47 16.88%
EPS 0.86 1.53 0.73 0.69 0.81 1.00 0.19 174.38%
DPS 0.00 0.00 0.01 0.01 0.02 0.00 0.01 -
NAPS 0.2275 0.2335 0.2332 0.2336 0.2255 0.2757 0.408 -32.32%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.54 0.555 0.53 0.64 0.60 0.64 0.64 -
P/RPS 0.86 0.91 0.92 1.15 1.11 1.25 2.28 -47.88%
P/EPS 11.95 6.87 13.77 17.71 14.02 12.12 116.36 -78.16%
EY 8.37 14.56 7.26 5.65 7.13 8.25 0.86 357.74%
DY 0.00 0.00 0.08 0.08 0.13 0.00 0.06 -
P/NAPS 0.45 0.45 0.43 0.52 0.50 0.44 0.53 -10.36%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 24/05/11 24/02/11 24/11/10 12/08/10 21/05/10 24/02/10 -
Price 0.535 0.55 0.55 0.62 0.60 0.55 0.55 -
P/RPS 0.85 0.90 0.95 1.11 1.11 1.08 1.96 -42.79%
P/EPS 11.84 6.81 14.29 17.16 14.02 10.42 100.00 -75.98%
EY 8.45 14.69 7.00 5.83 7.13 9.60 1.00 316.48%
DY 0.00 0.00 0.07 0.09 0.13 0.00 0.07 -
P/NAPS 0.45 0.45 0.45 0.50 0.50 0.38 0.45 0.00%

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