[SJC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
12-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -72.42%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,632 15,669 10,348 5,166 18,995 14,400 9,455 67.99%
PBT 3,326 2,928 2,100 988 3,318 2,599 1,742 53.72%
Tax -1,089 -1,065 -789 -381 -1,117 -943 -678 37.03%
NP 2,237 1,863 1,311 607 2,201 1,656 1,064 63.89%
-
NP to SH 2,237 1,863 1,311 607 2,201 1,656 1,064 63.89%
-
Tax Rate 32.74% 36.37% 37.57% 38.56% 33.66% 36.28% 38.92% -
Total Cost 18,395 13,806 9,037 4,559 16,794 12,744 8,391 68.51%
-
Net Worth 45,388 44,955 45,052 44,812 43,776 43,429 43,453 2.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 583 - - - 583 - - -
Div Payout % 26.09% - - - 26.52% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 45,388 44,955 45,052 44,812 43,776 43,429 43,453 2.93%
NOSH 40,525 40,500 40,588 40,738 40,534 40,588 40,610 -0.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.84% 11.89% 12.67% 11.75% 11.59% 11.50% 11.25% -
ROE 4.93% 4.14% 2.91% 1.35% 5.03% 3.81% 2.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.91 38.69 25.50 12.68 46.86 35.48 23.28 68.23%
EPS 5.52 4.60 3.23 1.49 5.43 4.08 2.62 64.12%
DPS 1.44 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.10 1.08 1.07 1.07 3.08%
Adjusted Per Share Value based on latest NOSH - 40,738
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.66 7.34 4.85 2.42 8.89 6.74 4.43 67.91%
EPS 1.05 0.87 0.61 0.28 1.03 0.78 0.50 63.76%
DPS 0.27 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.2125 0.2105 0.211 0.2098 0.205 0.2034 0.2035 2.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.75 0.60 0.66 0.88 0.77 1.10 -
P/RPS 1.18 1.94 2.35 5.20 1.88 2.17 4.72 -60.21%
P/EPS 10.87 16.30 18.58 44.30 16.21 18.87 41.98 -59.27%
EY 9.20 6.13 5.38 2.26 6.17 5.30 2.38 145.69%
DY 2.40 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.54 0.68 0.54 0.60 0.81 0.72 1.03 -34.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 30/08/05 12/04/05 23/02/05 29/11/04 19/08/04 -
Price 0.62 0.57 0.64 0.95 0.69 0.89 1.10 -
P/RPS 1.22 1.47 2.51 7.49 1.47 2.51 4.72 -59.32%
P/EPS 11.23 12.39 19.81 63.76 12.71 21.81 41.98 -58.38%
EY 8.90 8.07 5.05 1.57 7.87 4.58 2.38 140.34%
DY 2.32 0.00 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 0.55 0.51 0.58 0.86 0.64 0.83 1.03 -34.10%

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