[SJC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 102.97%
YoY- -12.88%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 16,780 11,818 5,992 27,020 19,198 13,495 6,854 81.54%
PBT 2,224 1,688 1,350 4,926 2,547 2,224 1,637 22.64%
Tax -734 -557 -446 -1,782 -998 -808 -488 31.24%
NP 1,490 1,131 904 3,144 1,549 1,416 1,149 18.89%
-
NP to SH 1,490 1,131 904 3,144 1,549 1,416 1,149 18.89%
-
Tax Rate 33.00% 33.00% 33.04% 36.18% 39.18% 36.33% 29.81% -
Total Cost 15,290 10,687 5,088 23,876 17,649 12,079 5,705 92.82%
-
Net Worth 53,503 53,098 53,908 53,098 51,476 52,692 52,287 1.54%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 810 - - - -
Div Payout % - - - 25.78% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 53,503 53,098 53,908 53,098 51,476 52,692 52,287 1.54%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.88% 9.57% 15.09% 11.64% 8.07% 10.49% 16.76% -
ROE 2.78% 2.13% 1.68% 5.92% 3.01% 2.69% 2.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.40 29.16 14.78 66.66 47.36 33.29 16.91 81.55%
EPS 3.68 2.79 2.23 7.76 3.82 3.49 2.83 19.11%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.33 1.31 1.27 1.30 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.86 5.53 2.81 12.65 8.99 6.32 3.21 81.56%
EPS 0.70 0.53 0.42 1.47 0.73 0.66 0.54 18.86%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.2505 0.2486 0.2524 0.2486 0.2411 0.2468 0.2449 1.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.90 0.89 0.835 0.88 0.82 0.80 0.75 -
P/RPS 2.17 3.05 5.65 1.32 1.73 2.40 4.44 -37.92%
P/EPS 24.48 31.90 37.44 11.35 21.46 22.90 26.46 -5.04%
EY 4.08 3.14 2.67 8.81 4.66 4.37 3.78 5.21%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.63 0.67 0.65 0.62 0.58 11.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 -
Price 0.85 0.90 0.845 0.83 0.88 0.90 0.85 -
P/RPS 2.05 3.09 5.72 1.25 1.86 2.70 5.03 -45.00%
P/EPS 23.12 32.25 37.89 10.70 23.03 25.76 29.99 -15.91%
EY 4.32 3.10 2.64 9.35 4.34 3.88 3.33 18.92%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.64 0.63 0.69 0.69 0.66 -2.02%

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