[SJC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 38.26%
YoY- -35.59%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 27,115 24,510 25,774 25,448 25,000 24,328 23,570 9.76%
PBT 6,638 4,365 2,500 3,596 3,175 3,369 4,250 34.50%
Tax -1,190 -1,912 -1,074 -1,164 -1,416 -1,416 -1,756 -22.79%
NP 5,448 2,453 1,426 2,432 1,759 1,953 2,494 68.11%
-
NP to SH 5,448 2,453 1,426 2,432 1,759 1,953 2,494 68.11%
-
Tax Rate 17.93% 43.80% 42.96% 32.37% 44.60% 42.03% 41.32% -
Total Cost 21,667 22,057 24,348 23,016 23,241 22,374 21,076 1.85%
-
Net Worth 51,480 49,444 40,538 47,248 46,609 46,263 46,560 6.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 591 - - -
Div Payout % - - - - 33.64% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 51,480 49,444 40,538 47,248 46,609 46,263 46,560 6.90%
NOSH 40,535 40,528 40,538 40,731 40,529 40,581 40,487 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.09% 10.01% 5.53% 9.56% 7.04% 8.03% 10.58% -
ROE 10.58% 4.96% 3.52% 5.15% 3.77% 4.22% 5.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 66.89 60.48 63.58 62.48 61.68 59.95 58.22 9.66%
EPS 13.44 6.05 3.52 3.28 4.34 4.81 6.16 67.98%
DPS 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 1.27 1.22 1.00 1.16 1.15 1.14 1.15 6.82%
Adjusted Per Share Value based on latest NOSH - 40,731
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.69 11.48 12.07 11.91 11.70 11.39 11.03 9.76%
EPS 2.55 1.15 0.67 1.14 0.82 0.91 1.17 67.86%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.241 0.2315 0.1898 0.2212 0.2182 0.2166 0.218 6.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.70 0.60 0.70 0.63 0.75 0.70 -
P/RPS 0.90 1.16 0.94 1.12 1.02 1.25 1.20 -17.40%
P/EPS 4.46 11.56 17.06 11.72 14.52 15.58 11.36 -46.29%
EY 22.40 8.65 5.86 8.53 6.89 6.42 8.80 86.11%
DY 0.00 0.00 0.00 0.00 2.32 0.00 0.00 -
P/NAPS 0.47 0.57 0.60 0.60 0.55 0.66 0.61 -15.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 15/05/07 28/02/07 16/11/06 22/08/06 -
Price 0.70 0.70 0.68 0.65 0.72 0.70 0.88 -
P/RPS 1.05 1.16 1.07 1.04 1.17 1.17 1.51 -21.45%
P/EPS 5.21 11.56 19.33 10.89 16.59 14.54 14.29 -48.87%
EY 19.20 8.65 5.17 9.19 6.03 6.88 7.00 95.58%
DY 0.00 0.00 0.00 0.00 2.03 0.00 0.00 -
P/NAPS 0.55 0.57 0.68 0.56 0.63 0.61 0.77 -20.04%

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