[SJC] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -33.33%
YoY- 231.34%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,678 4,777 4,777 4,360 4,436 3,858 3,286 32.59%
PBT 898 844 844 425 506 509 388 95.46%
Tax -335 -343 -343 -203 -173 -244 -157 83.18%
NP 563 501 501 222 333 265 231 103.70%
-
NP to SH 563 501 501 222 333 265 231 103.70%
-
Tax Rate 37.31% 40.64% 40.64% 47.76% 34.19% 47.94% 40.46% -
Total Cost 4,115 4,276 4,276 4,138 4,103 3,593 3,055 26.85%
-
Net Worth 43,338 0 42,423 40,505 39,844 38,315 38,106 10.82%
Dividend
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 389 - - - -
Div Payout % - - - 175.44% - - - -
Equity
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 43,338 0 42,423 40,505 39,844 38,315 38,106 10.82%
NOSH 40,503 40,403 40,403 38,947 19,248 16,878 16,861 101.36%
Ratio Analysis
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.04% 10.49% 10.49% 5.09% 7.51% 6.87% 7.03% -
ROE 1.30% 0.00% 1.18% 0.55% 0.84% 0.69% 0.61% -
Per Share
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.55 11.82 11.82 11.19 23.05 22.86 19.49 -34.15%
EPS 1.39 1.24 1.24 0.57 1.73 1.57 1.37 1.16%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.07 0.00 1.05 1.04 2.07 2.27 2.26 -44.96%
Adjusted Per Share Value based on latest NOSH - 38,947
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.19 2.24 2.24 2.04 2.08 1.81 1.54 32.47%
EPS 0.26 0.23 0.23 0.10 0.16 0.12 0.11 98.78%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.2029 0.00 0.1986 0.1896 0.1865 0.1794 0.1784 10.82%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 1.01 1.09 1.09 1.90 0.73 0.63 -
P/RPS 9.52 8.54 9.22 9.74 8.24 3.19 3.23 137.09%
P/EPS 79.14 81.45 87.90 191.23 109.83 46.50 45.99 54.26%
EY 1.26 1.23 1.14 0.52 0.91 2.15 2.17 -35.22%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.03 0.00 1.04 1.05 0.92 0.32 0.28 183.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/08/04 - 26/05/04 20/02/04 06/11/03 28/08/03 27/05/03 -
Price 1.10 0.00 0.92 1.04 1.01 1.84 0.65 -
P/RPS 9.52 0.00 7.78 9.29 4.38 8.05 3.34 130.84%
P/EPS 79.14 0.00 74.19 182.46 58.38 117.20 47.45 50.46%
EY 1.26 0.00 1.35 0.55 1.71 0.85 2.11 -33.75%
DY 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 1.03 0.00 0.88 1.00 0.49 0.81 0.29 175.18%

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