[SJC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 151.04%
YoY- 109.01%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 13,166 6,927 26,437 19,075 12,765 6,184 23,413 -31.89%
PBT 3,532 3,413 4,544 3,343 1,621 1,158 2,219 36.36%
Tax -389 -291 -2,890 -1,046 -706 -339 -660 -29.72%
NP 3,143 3,122 1,654 2,297 915 819 1,559 59.65%
-
NP to SH 3,143 3,122 1,654 2,297 915 819 1,559 59.65%
-
Tax Rate 11.01% 8.53% 63.60% 31.29% 43.55% 29.27% 29.74% -
Total Cost 10,023 3,805 24,783 16,778 11,850 5,365 21,854 -40.55%
-
Net Worth 50,666 52,287 49,044 49,829 48,584 49,869 49,807 1.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,621 - - - 16 -
Div Payout % - - 98.02% - - - 1.04% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 50,666 52,287 49,044 49,829 48,584 49,869 49,807 1.14%
NOSH 40,533 40,533 40,533 40,511 40,486 40,544 40,493 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 23.87% 45.07% 6.26% 12.04% 7.17% 13.24% 6.66% -
ROE 6.20% 5.97% 3.37% 4.61% 1.88% 1.64% 3.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.48 17.09 65.22 47.09 31.53 15.25 57.82 -31.94%
EPS 7.75 7.70 4.08 5.67 2.26 2.02 3.85 59.49%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.04 -
NAPS 1.25 1.29 1.21 1.23 1.20 1.23 1.23 1.08%
Adjusted Per Share Value based on latest NOSH - 40,527
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.17 3.24 12.38 8.93 5.98 2.90 10.96 -31.84%
EPS 1.47 1.46 0.77 1.08 0.43 0.38 0.73 59.53%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.01 -
NAPS 0.2373 0.2449 0.2297 0.2333 0.2275 0.2335 0.2332 1.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.78 0.70 0.65 0.52 0.54 0.555 0.53 -
P/RPS 2.40 4.10 1.00 1.10 1.71 3.64 0.92 89.61%
P/EPS 10.06 9.09 15.93 9.17 23.89 27.48 13.77 -18.89%
EY 9.94 11.00 6.28 10.90 4.19 3.64 7.26 23.32%
DY 0.00 0.00 6.15 0.00 0.00 0.00 0.08 -
P/NAPS 0.62 0.54 0.54 0.42 0.45 0.45 0.43 27.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 15/05/12 29/02/12 29/11/11 25/08/11 24/05/11 24/02/11 -
Price 0.90 0.70 0.82 0.65 0.535 0.55 0.55 -
P/RPS 2.77 4.10 1.26 1.38 1.70 3.61 0.95 104.23%
P/EPS 11.61 9.09 20.09 11.46 23.67 27.23 14.29 -12.94%
EY 8.62 11.00 4.98 8.72 4.22 3.67 7.00 14.90%
DY 0.00 0.00 4.88 0.00 0.00 0.00 0.07 -
P/NAPS 0.72 0.54 0.68 0.53 0.45 0.45 0.45 36.83%

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