[SJC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ-0.0%
YoY- 116.88%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Revenue 18,995 14,400 9,455 4,777 4,777 15,940 11,580 48.35%
PBT 3,318 2,599 1,742 844 844 1,826 1,401 98.79%
Tax -1,117 -943 -678 -343 -343 -777 -574 69.99%
NP 2,201 1,656 1,064 501 501 1,049 827 118.16%
-
NP to SH 2,201 1,656 1,064 501 501 1,049 827 118.16%
-
Tax Rate 33.66% 36.28% 38.92% 40.64% 40.64% 42.55% 40.97% -
Total Cost 16,794 12,744 8,391 4,276 4,276 14,891 10,753 42.66%
-
Net Worth 43,776 43,429 43,453 0 42,423 40,707 39,997 7.46%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Div 583 - - - - 391 - -
Div Payout % 26.52% - - - - 37.31% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Net Worth 43,776 43,429 43,453 0 42,423 40,707 39,997 7.46%
NOSH 40,534 40,588 40,610 40,403 40,403 39,141 19,322 80.48%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.59% 11.50% 11.25% 10.49% 10.49% 6.58% 7.14% -
ROE 5.03% 3.81% 2.45% 0.00% 1.18% 2.58% 2.07% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
RPS 46.86 35.48 23.28 11.82 11.82 40.72 59.93 -17.80%
EPS 5.43 4.08 2.62 1.24 1.24 2.68 4.28 20.88%
DPS 1.44 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.08 1.07 1.07 0.00 1.05 1.04 2.07 -40.45%
Adjusted Per Share Value based on latest NOSH - 40,403
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
RPS 8.89 6.74 4.43 2.24 2.24 7.46 5.42 48.34%
EPS 1.03 0.78 0.50 0.23 0.23 0.49 0.39 116.83%
DPS 0.27 0.00 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.205 0.2033 0.2034 0.00 0.1986 0.1906 0.1873 7.46%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 -
Price 0.88 0.77 1.10 1.01 1.09 1.09 1.90 -
P/RPS 1.88 2.17 4.72 8.54 9.22 2.68 3.17 -34.05%
P/EPS 16.21 18.87 41.98 81.45 87.90 40.67 44.39 -55.19%
EY 6.17 5.30 2.38 1.23 1.14 2.46 2.25 123.43%
DY 1.64 0.00 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 0.81 0.72 1.03 0.00 1.04 1.05 0.92 -9.65%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Date 23/02/05 29/11/04 19/08/04 - 26/05/04 20/02/04 06/11/03 -
Price 0.69 0.89 1.10 0.00 0.92 1.04 1.01 -
P/RPS 1.47 2.51 4.72 0.00 7.78 2.55 1.69 -10.51%
P/EPS 12.71 21.81 41.98 0.00 74.19 38.81 23.60 -38.93%
EY 7.87 4.58 2.38 0.00 1.35 2.58 4.24 63.70%
DY 2.09 0.00 0.00 0.00 0.00 0.96 0.00 -
P/NAPS 0.64 0.83 1.03 0.00 0.88 1.00 0.49 23.71%

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