[SJC] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.87%
YoY- 7.37%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 18,910 19,108 19,108 15,940 15,440 14,288 13,144 33.70%
PBT 3,484 3,376 3,376 1,826 1,868 1,794 1,552 90.76%
Tax -1,356 -1,372 -1,372 -777 -765 -802 -628 84.92%
NP 2,128 2,004 2,004 1,049 1,102 992 924 94.69%
-
NP to SH 2,128 2,004 2,004 1,049 1,102 992 924 94.69%
-
Tax Rate 38.92% 40.64% 40.64% 42.55% 40.95% 44.70% 40.46% -
Total Cost 16,782 17,104 17,104 14,891 14,337 13,296 12,220 28.83%
-
Net Worth 43,453 0 42,423 40,707 39,997 38,296 38,106 11.05%
Dividend
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 391 - - - -
Div Payout % - - - 37.31% - - - -
Equity
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 43,453 0 42,423 40,707 39,997 38,296 38,106 11.05%
NOSH 40,610 40,403 40,403 39,141 19,322 16,870 16,861 101.78%
Ratio Analysis
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.25% 10.49% 10.49% 6.58% 7.14% 6.94% 7.03% -
ROE 4.90% 0.00% 4.72% 2.58% 2.76% 2.59% 2.42% -
Per Share
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.56 47.29 47.29 40.72 79.91 84.69 77.95 -33.74%
EPS 5.24 4.96 4.96 2.68 5.71 5.88 5.48 -3.51%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.07 0.00 1.05 1.04 2.07 2.27 2.26 -44.96%
Adjusted Per Share Value based on latest NOSH - 38,947
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.85 8.95 8.95 7.46 7.23 6.69 6.15 33.73%
EPS 1.00 0.94 0.94 0.49 0.52 0.46 0.43 96.22%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.2034 0.00 0.1986 0.1906 0.1873 0.1793 0.1784 11.04%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 1.01 1.09 1.09 1.90 0.73 0.63 -
P/RPS 2.36 2.14 2.30 2.68 2.38 0.86 0.81 134.92%
P/EPS 20.99 20.36 21.98 40.67 33.29 12.41 11.50 61.69%
EY 4.76 4.91 4.55 2.46 3.00 8.05 8.70 -38.22%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.03 0.00 1.04 1.05 0.92 0.32 0.28 183.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/08/04 - 26/05/04 20/02/04 06/11/03 28/08/03 27/05/03 -
Price 1.10 0.00 0.92 1.04 1.01 1.84 0.65 -
P/RPS 2.36 0.00 1.95 2.55 1.26 2.17 0.83 130.39%
P/EPS 20.99 0.00 18.55 38.81 17.70 31.29 11.86 57.76%
EY 4.76 0.00 5.39 2.58 5.65 3.20 8.43 -36.64%
DY 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 1.03 0.00 0.88 1.00 0.49 0.81 0.29 175.18%

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