[SJC] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 68.8%
YoY- 55.52%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 25,000 24,328 23,570 24,100 20,632 20,892 20,696 13.38%
PBT 3,175 3,369 4,250 5,824 3,326 3,904 4,200 -16.97%
Tax -1,416 -1,416 -1,756 -2,048 -1,089 -1,420 -1,578 -6.94%
NP 1,759 1,953 2,494 3,776 2,237 2,484 2,622 -23.31%
-
NP to SH 1,759 1,953 2,494 3,776 2,237 2,484 2,622 -23.31%
-
Tax Rate 44.60% 42.03% 41.32% 35.16% 32.74% 36.37% 37.57% -
Total Cost 23,241 22,374 21,076 20,324 18,395 18,408 18,074 18.19%
-
Net Worth 46,609 46,263 46,560 46,187 45,388 44,955 45,052 2.28%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 591 - - - 583 - - -
Div Payout % 33.64% - - - 26.09% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 46,609 46,263 46,560 46,187 45,388 44,955 45,052 2.28%
NOSH 40,529 40,581 40,487 40,515 40,525 40,500 40,588 -0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.04% 8.03% 10.58% 15.67% 10.84% 11.89% 12.67% -
ROE 3.77% 4.22% 5.36% 8.18% 4.93% 5.53% 5.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.68 59.95 58.22 59.48 50.91 51.59 50.99 13.48%
EPS 4.34 4.81 6.16 9.32 5.52 6.13 6.46 -23.23%
DPS 1.46 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.15 1.14 1.15 1.14 1.12 1.11 1.11 2.38%
Adjusted Per Share Value based on latest NOSH - 40,515
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.70 11.39 11.03 11.28 9.66 9.78 9.69 13.35%
EPS 0.82 0.91 1.17 1.77 1.05 1.16 1.23 -23.62%
DPS 0.28 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.2182 0.2166 0.218 0.2162 0.2125 0.2105 0.2109 2.28%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.75 0.70 0.61 0.60 0.75 0.60 -
P/RPS 1.02 1.25 1.20 1.03 1.18 1.45 1.18 -9.23%
P/EPS 14.52 15.58 11.36 6.55 10.87 12.23 9.29 34.56%
EY 6.89 6.42 8.80 15.28 9.20 8.18 10.77 -25.69%
DY 2.32 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.55 0.66 0.61 0.54 0.54 0.68 0.54 1.22%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 16/11/06 22/08/06 31/05/06 28/02/06 25/11/05 30/08/05 -
Price 0.72 0.70 0.88 0.70 0.62 0.57 0.64 -
P/RPS 1.17 1.17 1.51 1.18 1.22 1.10 1.26 -4.80%
P/EPS 16.59 14.54 14.29 7.51 11.23 9.29 9.91 40.85%
EY 6.03 6.88 7.00 13.31 8.90 10.76 10.09 -28.98%
DY 2.03 0.00 0.00 0.00 2.32 0.00 0.00 -
P/NAPS 0.63 0.61 0.77 0.61 0.55 0.51 0.58 5.65%

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