[SJC] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.9%
YoY- -77.11%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 20,233 19,349 18,724 19,364 24,559 23,258 22,078 -5.63%
PBT 1,533 450 598 896 1,306 3,648 4,076 -47.80%
Tax -1,137 -134 -180 -268 -713 -1,484 -1,202 -3.62%
NP 396 316 418 628 593 2,164 2,874 -73.22%
-
NP to SH 396 316 418 628 593 2,164 2,874 -73.22%
-
Tax Rate 74.17% 29.78% 30.10% 29.91% 54.59% 40.68% 29.49% -
Total Cost 19,837 19,033 18,306 18,736 23,966 21,094 19,204 2.17%
-
Net Worth 87,120 49,443 49,176 51,231 50,265 51,124 52,365 40.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 28 21 32 - 16 - - -
Div Payout % 7.27% 6.90% 7.84% - 2.73% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 87,120 49,443 49,176 51,231 50,265 51,124 52,365 40.27%
NOSH 71,999 40,862 40,980 41,315 40,536 40,574 40,593 46.37%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.96% 1.63% 2.23% 3.24% 2.41% 9.30% 13.02% -
ROE 0.45% 0.64% 0.85% 1.23% 1.18% 4.23% 5.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.10 47.35 45.69 46.87 60.58 57.32 54.39 -35.53%
EPS 0.55 0.77 1.02 1.52 1.46 5.33 7.08 -81.70%
DPS 0.04 0.05 0.08 0.00 0.04 0.00 0.00 -
NAPS 1.21 1.21 1.20 1.24 1.24 1.26 1.29 -4.16%
Adjusted Per Share Value based on latest NOSH - 41,315
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.47 9.06 8.77 9.07 11.50 10.89 10.34 -5.67%
EPS 0.19 0.15 0.20 0.29 0.28 1.01 1.35 -72.84%
DPS 0.01 0.01 0.02 0.00 0.01 0.00 0.00 -
NAPS 0.408 0.2315 0.2303 0.2399 0.2354 0.2394 0.2452 40.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.64 0.63 0.60 0.69 0.69 0.48 0.70 -
P/RPS 2.28 1.33 1.31 1.47 1.14 0.84 1.29 46.03%
P/EPS 116.36 81.47 58.82 45.39 47.17 9.00 9.89 414.97%
EY 0.86 1.23 1.70 2.20 2.12 11.11 10.11 -80.57%
DY 0.06 0.08 0.13 0.00 0.06 0.00 0.00 -
P/NAPS 0.53 0.52 0.50 0.56 0.56 0.38 0.54 -1.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 11/08/09 26/05/09 27/02/09 13/11/08 28/08/08 -
Price 0.55 0.70 0.70 0.72 0.78 0.70 0.60 -
P/RPS 1.96 1.48 1.53 1.54 1.29 1.22 1.10 46.82%
P/EPS 100.00 90.52 68.63 47.37 53.32 13.13 8.47 416.16%
EY 1.00 1.10 1.46 2.11 1.88 7.62 11.80 -80.61%
DY 0.07 0.08 0.11 0.00 0.05 0.00 0.00 -
P/NAPS 0.45 0.58 0.58 0.58 0.63 0.56 0.47 -2.84%

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