[SJC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -27.99%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 19,977 13,166 6,927 26,437 19,075 12,765 6,184 118.06%
PBT 4,585 3,532 3,413 4,544 3,343 1,621 1,158 149.65%
Tax -1,376 -389 -291 -2,890 -1,046 -706 -339 153.80%
NP 3,209 3,143 3,122 1,654 2,297 915 819 147.91%
-
NP to SH 3,209 3,143 3,122 1,654 2,297 915 819 147.91%
-
Tax Rate 30.01% 11.01% 8.53% 63.60% 31.29% 43.55% 29.27% -
Total Cost 16,768 10,023 3,805 24,783 16,778 11,850 5,365 113.32%
-
Net Worth 51,071 50,666 52,287 49,044 49,829 48,584 49,869 1.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,621 - - - -
Div Payout % - - - 98.02% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 51,071 50,666 52,287 49,044 49,829 48,584 49,869 1.59%
NOSH 40,533 40,533 40,533 40,533 40,511 40,486 40,544 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.06% 23.87% 45.07% 6.26% 12.04% 7.17% 13.24% -
ROE 6.28% 6.20% 5.97% 3.37% 4.61% 1.88% 1.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.29 32.48 17.09 65.22 47.09 31.53 15.25 118.13%
EPS 7.92 7.75 7.70 4.08 5.67 2.26 2.02 148.02%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.29 1.21 1.23 1.20 1.23 1.61%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.35 6.16 3.24 12.38 8.93 5.98 2.90 117.77%
EPS 1.50 1.47 1.46 0.77 1.08 0.43 0.38 149.14%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.2391 0.2372 0.2448 0.2296 0.2333 0.2275 0.2335 1.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.89 0.78 0.70 0.65 0.52 0.54 0.555 -
P/RPS 1.81 2.40 4.10 1.00 1.10 1.71 3.64 -37.15%
P/EPS 11.24 10.06 9.09 15.93 9.17 23.89 27.48 -44.80%
EY 8.90 9.94 11.00 6.28 10.90 4.19 3.64 81.19%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.54 0.54 0.42 0.45 0.45 35.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 30/08/12 15/05/12 29/02/12 29/11/11 25/08/11 24/05/11 -
Price 0.72 0.90 0.70 0.82 0.65 0.535 0.55 -
P/RPS 1.46 2.77 4.10 1.26 1.38 1.70 3.61 -45.22%
P/EPS 9.09 11.61 9.09 20.09 11.46 23.67 27.23 -51.78%
EY 11.00 8.62 11.00 4.98 8.72 4.22 3.67 107.46%
DY 0.00 0.00 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 0.54 0.68 0.53 0.45 0.45 17.01%

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