[SJC] QoQ Quarter Result on 01-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
01-Mar-2004 [#1]
Profit Trend
QoQ- 125.68%
YoY- 116.88%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,945 4,678 4,777 4,777 4,360 4,436 3,858 21.87%
PBT 858 898 844 844 425 506 509 51.60%
Tax -266 -335 -343 -343 -203 -173 -244 7.12%
NP 592 563 501 501 222 333 265 89.75%
-
NP to SH 592 563 501 501 222 333 265 89.75%
-
Tax Rate 31.00% 37.31% 40.64% 40.64% 47.76% 34.19% 47.94% -
Total Cost 4,353 4,115 4,276 4,276 4,138 4,103 3,593 16.52%
-
Net Worth 43,386 43,338 0 42,423 40,505 39,844 38,315 10.41%
Dividend
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 389 - - -
Div Payout % - - - - 175.44% - - -
Equity
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 43,386 43,338 0 42,423 40,505 39,844 38,315 10.41%
NOSH 40,547 40,503 40,403 40,403 38,947 19,248 16,878 101.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.97% 12.04% 10.49% 10.49% 5.09% 7.51% 6.87% -
ROE 1.36% 1.30% 0.00% 1.18% 0.55% 0.84% 0.69% -
Per Share
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.20 11.55 11.82 11.82 11.19 23.05 22.86 -39.37%
EPS 1.46 1.39 1.24 1.24 0.57 1.73 1.57 -5.62%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.07 1.07 0.00 1.05 1.04 2.07 2.27 -45.08%
Adjusted Per Share Value based on latest NOSH - 40,403
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.32 2.19 2.24 2.24 2.04 2.08 1.81 21.87%
EPS 0.28 0.26 0.23 0.23 0.10 0.16 0.12 96.45%
DPS 0.00 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.2032 0.2029 0.00 0.1987 0.1897 0.1866 0.1794 10.43%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.77 1.10 1.01 1.09 1.09 1.90 0.73 -
P/RPS 6.31 9.52 8.54 9.22 9.74 8.24 3.19 72.22%
P/EPS 52.74 79.14 81.45 87.90 191.23 109.83 46.50 10.55%
EY 1.90 1.26 1.23 1.14 0.52 0.91 2.15 -9.38%
DY 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 0.72 1.03 0.00 1.04 1.05 0.92 0.32 90.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 29/11/04 19/08/04 - 26/05/04 20/02/04 06/11/03 28/08/03 -
Price 0.89 1.10 0.00 0.92 1.04 1.01 1.84 -
P/RPS 7.30 9.52 0.00 7.78 9.29 4.38 8.05 -7.49%
P/EPS 60.96 79.14 0.00 74.19 182.46 58.38 117.20 -40.60%
EY 1.64 1.26 0.00 1.35 0.55 1.71 0.85 68.83%
DY 0.00 0.00 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 0.83 1.03 0.00 0.88 1.00 0.49 0.81 1.96%

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