[SJC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 41.86%
YoY- 293.69%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,075 12,765 6,184 23,413 16,952 10,937 5,192 137.90%
PBT 3,343 1,621 1,158 2,219 2,103 1,539 870 145.12%
Tax -1,046 -706 -339 -660 -1,004 -673 -334 113.90%
NP 2,297 915 819 1,559 1,099 866 536 163.60%
-
NP to SH 2,297 915 819 1,559 1,099 866 536 163.60%
-
Tax Rate 31.29% 43.55% 29.27% 29.74% 47.74% 43.73% 38.39% -
Total Cost 16,778 11,850 5,365 21,854 15,853 10,071 4,656 134.86%
-
Net Worth 49,829 48,584 49,869 49,807 49,880 48,156 58,878 -10.51%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 16 16 16 - -
Div Payout % - - - 1.04% 1.48% 1.87% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,829 48,584 49,869 49,807 49,880 48,156 58,878 -10.51%
NOSH 40,511 40,486 40,544 40,493 40,553 40,467 40,606 -0.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.04% 7.17% 13.24% 6.66% 6.48% 7.92% 10.32% -
ROE 4.61% 1.88% 1.64% 3.13% 2.20% 1.80% 0.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.09 31.53 15.25 57.82 41.80 27.03 12.79 138.24%
EPS 5.67 2.26 2.02 3.85 2.71 2.14 1.32 164.01%
DPS 0.00 0.00 0.00 0.04 0.04 0.04 0.00 -
NAPS 1.23 1.20 1.23 1.23 1.23 1.19 1.45 -10.38%
Adjusted Per Share Value based on latest NOSH - 40,707
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.93 5.98 2.90 10.96 7.94 5.12 2.43 137.95%
EPS 1.08 0.43 0.38 0.73 0.51 0.41 0.25 165.01%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.00 -
NAPS 0.2333 0.2275 0.2335 0.2332 0.2335 0.2255 0.2757 -10.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.52 0.54 0.555 0.53 0.64 0.60 0.64 -
P/RPS 1.10 1.71 3.64 0.92 1.53 2.22 5.01 -63.57%
P/EPS 9.17 23.89 27.48 13.77 23.62 28.04 48.48 -67.01%
EY 10.90 4.19 3.64 7.26 4.23 3.57 2.06 203.34%
DY 0.00 0.00 0.00 0.08 0.06 0.07 0.00 -
P/NAPS 0.42 0.45 0.45 0.43 0.52 0.50 0.44 -3.05%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 24/05/11 24/02/11 24/11/10 12/08/10 21/05/10 -
Price 0.65 0.535 0.55 0.55 0.62 0.60 0.55 -
P/RPS 1.38 1.70 3.61 0.95 1.48 2.22 4.30 -53.09%
P/EPS 11.46 23.67 27.23 14.29 22.88 28.04 41.67 -57.67%
EY 8.72 4.22 3.67 7.00 4.37 3.57 2.40 136.15%
DY 0.00 0.00 0.00 0.07 0.06 0.07 0.00 -
P/NAPS 0.53 0.45 0.45 0.45 0.50 0.50 0.38 24.80%

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