[SJC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.15%
YoY- 77.78%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Revenue 5,182 5,166 4,595 4,945 4,678 4,777 4,777 6.30%
PBT 1,112 988 719 858 898 844 844 23.01%
Tax -408 -381 -174 -266 -335 -343 -343 13.92%
NP 704 607 545 592 563 501 501 29.10%
-
NP to SH 704 607 545 592 563 501 501 29.10%
-
Tax Rate 36.69% 38.56% 24.20% 31.00% 37.31% 40.64% 40.64% -
Total Cost 4,478 4,559 4,050 4,353 4,115 4,276 4,276 3.52%
-
Net Worth 44,910 44,812 43,925 43,386 43,338 0 42,423 4.37%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Div - - 585 - - - - -
Div Payout % - - 107.46% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Net Worth 44,910 44,812 43,925 43,386 43,338 0 42,423 4.37%
NOSH 40,459 40,738 40,671 40,547 40,503 40,403 40,403 0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
NP Margin 13.59% 11.75% 11.86% 11.97% 12.04% 10.49% 10.49% -
ROE 1.57% 1.35% 1.24% 1.36% 1.30% 0.00% 1.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
RPS 12.81 12.68 11.30 12.20 11.55 11.82 11.82 6.22%
EPS 1.74 1.49 1.34 1.46 1.39 1.24 1.24 28.97%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.08 1.07 1.07 0.00 1.05 4.26%
Adjusted Per Share Value based on latest NOSH - 40,547
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
RPS 2.43 2.42 2.15 2.32 2.19 2.24 2.24 6.30%
EPS 0.33 0.28 0.26 0.28 0.26 0.23 0.23 31.14%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.2098 0.2056 0.2031 0.2029 0.00 0.1986 4.39%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 -
Price 0.60 0.66 0.88 0.77 1.10 1.01 1.09 -
P/RPS 4.68 5.20 7.79 6.31 9.52 8.54 9.22 -39.90%
P/EPS 34.48 44.30 65.67 52.74 79.14 81.45 87.90 -50.48%
EY 2.90 2.26 1.52 1.90 1.26 1.23 1.14 101.62%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.81 0.72 1.03 0.00 1.04 -38.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 CAGR
Date 30/08/05 12/04/05 23/02/05 29/11/04 19/08/04 - 26/05/04 -
Price 0.64 0.95 0.69 0.89 1.10 0.00 0.92 -
P/RPS 5.00 7.49 6.11 7.30 9.52 0.00 7.78 -28.25%
P/EPS 36.78 63.76 51.49 60.96 79.14 0.00 74.19 -40.96%
EY 2.72 1.57 1.94 1.64 1.26 0.00 1.35 69.23%
DY 0.00 0.00 2.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.86 0.64 0.83 1.03 0.00 0.88 -26.88%

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