[SJC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -47.47%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 26,437 19,075 12,765 6,184 23,413 16,952 10,937 79.82%
PBT 4,544 3,343 1,621 1,158 2,219 2,103 1,539 105.40%
Tax -2,890 -1,046 -706 -339 -660 -1,004 -673 163.49%
NP 1,654 2,297 915 819 1,559 1,099 866 53.75%
-
NP to SH 1,654 2,297 915 819 1,559 1,099 866 53.75%
-
Tax Rate 63.60% 31.29% 43.55% 29.27% 29.74% 47.74% 43.73% -
Total Cost 24,783 16,778 11,850 5,365 21,854 15,853 10,071 81.97%
-
Net Worth 49,044 49,829 48,584 49,869 49,807 49,880 48,156 1.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,621 - - - 16 16 16 2055.04%
Div Payout % 98.02% - - - 1.04% 1.48% 1.87% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 49,044 49,829 48,584 49,869 49,807 49,880 48,156 1.22%
NOSH 40,533 40,511 40,486 40,544 40,493 40,553 40,467 0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.26% 12.04% 7.17% 13.24% 6.66% 6.48% 7.92% -
ROE 3.37% 4.61% 1.88% 1.64% 3.13% 2.20% 1.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.22 47.09 31.53 15.25 57.82 41.80 27.03 79.60%
EPS 4.08 5.67 2.26 2.02 3.85 2.71 2.14 53.57%
DPS 4.00 0.00 0.00 0.00 0.04 0.04 0.04 2036.43%
NAPS 1.21 1.23 1.20 1.23 1.23 1.23 1.19 1.11%
Adjusted Per Share Value based on latest NOSH - 40,544
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.38 8.93 5.98 2.90 10.96 7.94 5.12 79.86%
EPS 0.77 1.08 0.43 0.38 0.73 0.51 0.41 52.04%
DPS 0.76 0.00 0.00 0.00 0.01 0.01 0.01 1680.12%
NAPS 0.2296 0.2333 0.2275 0.2335 0.2332 0.2335 0.2255 1.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.65 0.52 0.54 0.555 0.53 0.64 0.60 -
P/RPS 1.00 1.10 1.71 3.64 0.92 1.53 2.22 -41.15%
P/EPS 15.93 9.17 23.89 27.48 13.77 23.62 28.04 -31.33%
EY 6.28 10.90 4.19 3.64 7.26 4.23 3.57 45.57%
DY 6.15 0.00 0.00 0.00 0.08 0.06 0.07 1860.24%
P/NAPS 0.54 0.42 0.45 0.45 0.43 0.52 0.50 5.24%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 24/05/11 24/02/11 24/11/10 12/08/10 -
Price 0.82 0.65 0.535 0.55 0.55 0.62 0.60 -
P/RPS 1.26 1.38 1.70 3.61 0.95 1.48 2.22 -31.37%
P/EPS 20.09 11.46 23.67 27.23 14.29 22.88 28.04 -19.88%
EY 4.98 8.72 4.22 3.67 7.00 4.37 3.57 24.77%
DY 4.88 0.00 0.00 0.00 0.07 0.06 0.07 1580.82%
P/NAPS 0.68 0.53 0.45 0.45 0.45 0.50 0.50 22.68%

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