[SJC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 52.23%
YoY- -12.88%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 22,373 23,636 23,968 27,020 25,597 26,990 27,416 -12.66%
PBT 2,965 3,376 5,400 4,926 3,396 4,448 6,548 -41.00%
Tax -978 -1,114 -1,784 -1,782 -1,330 -1,616 -1,952 -36.89%
NP 1,986 2,262 3,616 3,144 2,065 2,832 4,596 -42.81%
-
NP to SH 1,986 2,262 3,616 3,144 2,065 2,832 4,596 -42.81%
-
Tax Rate 32.98% 33.00% 33.04% 36.18% 39.16% 36.33% 29.81% -
Total Cost 20,386 21,374 20,352 23,876 23,532 24,158 22,820 -7.23%
-
Net Worth 53,503 53,098 53,908 53,098 51,476 52,692 52,287 1.54%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 810 - - - -
Div Payout % - - - 25.78% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 53,503 53,098 53,908 53,098 51,476 52,692 52,287 1.54%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.88% 9.57% 15.09% 11.64% 8.07% 10.49% 16.76% -
ROE 3.71% 4.26% 6.71% 5.92% 4.01% 5.37% 8.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 55.20 58.31 59.13 66.66 63.15 66.59 67.64 -12.66%
EPS 4.91 5.58 8.92 7.76 5.09 6.98 11.32 -42.67%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.33 1.31 1.27 1.30 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.48 11.07 11.22 12.65 11.99 12.64 12.84 -12.65%
EPS 0.93 1.06 1.69 1.47 0.97 1.33 2.15 -42.77%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.2505 0.2486 0.2524 0.2486 0.2411 0.2468 0.2449 1.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.90 0.89 0.835 0.88 0.82 0.80 0.75 -
P/RPS 1.63 1.53 1.41 1.32 1.30 1.20 1.11 29.16%
P/EPS 18.36 15.95 9.36 11.35 16.09 11.45 6.61 97.47%
EY 5.45 6.27 10.68 8.81 6.21 8.73 15.12 -49.32%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.63 0.67 0.65 0.62 0.58 11.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 -
Price 0.85 0.90 0.845 0.83 0.88 0.90 0.85 -
P/RPS 1.54 1.54 1.43 1.25 1.39 1.35 1.26 14.30%
P/EPS 17.34 16.13 9.47 10.70 17.27 12.88 7.50 74.75%
EY 5.77 6.20 10.56 9.35 5.79 7.76 13.34 -42.77%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.64 0.63 0.69 0.69 0.66 -2.02%

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