[SJC] QoQ Quarter Result on 31-Mar-2004 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ-0.0%
YoY- 116.88%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Revenue 4,595 4,945 4,678 4,777 4,777 4,360 4,436 2.84%
PBT 719 858 898 844 844 425 506 32.31%
Tax -174 -266 -335 -343 -343 -203 -173 0.46%
NP 545 592 563 501 501 222 333 48.08%
-
NP to SH 545 592 563 501 501 222 333 48.08%
-
Tax Rate 24.20% 31.00% 37.31% 40.64% 40.64% 47.76% 34.19% -
Total Cost 4,050 4,353 4,115 4,276 4,276 4,138 4,103 -1.03%
-
Net Worth 43,925 43,386 43,338 0 42,423 40,505 39,844 8.08%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Div 585 - - - - 389 - -
Div Payout % 107.46% - - - - 175.44% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Net Worth 43,925 43,386 43,338 0 42,423 40,505 39,844 8.08%
NOSH 40,671 40,547 40,503 40,403 40,403 38,947 19,248 81.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.86% 11.97% 12.04% 10.49% 10.49% 5.09% 7.51% -
ROE 1.24% 1.36% 1.30% 0.00% 1.18% 0.55% 0.84% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
RPS 11.30 12.20 11.55 11.82 11.82 11.19 23.05 -43.34%
EPS 1.34 1.46 1.39 1.24 1.24 0.57 1.73 -18.41%
DPS 1.44 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.08 1.07 1.07 0.00 1.05 1.04 2.07 -40.45%
Adjusted Per Share Value based on latest NOSH - 40,403
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
RPS 2.15 2.32 2.19 2.24 2.24 2.04 2.08 2.67%
EPS 0.26 0.28 0.26 0.23 0.23 0.10 0.16 47.24%
DPS 0.27 0.00 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.2057 0.2032 0.2029 0.00 0.1987 0.1897 0.1866 8.07%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 -
Price 0.88 0.77 1.10 1.01 1.09 1.09 1.90 -
P/RPS 7.79 6.31 9.52 8.54 9.22 9.74 8.24 -4.37%
P/EPS 65.67 52.74 79.14 81.45 87.90 191.23 109.83 -33.62%
EY 1.52 1.90 1.26 1.23 1.14 0.52 0.91 50.50%
DY 1.64 0.00 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 0.81 0.72 1.03 0.00 1.04 1.05 0.92 -9.65%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 CAGR
Date 23/02/05 29/11/04 19/08/04 - 26/05/04 20/02/04 06/11/03 -
Price 0.69 0.89 1.10 0.00 0.92 1.04 1.01 -
P/RPS 6.11 7.30 9.52 0.00 7.78 9.29 4.38 30.38%
P/EPS 51.49 60.96 79.14 0.00 74.19 182.46 58.38 -9.52%
EY 1.94 1.64 1.26 0.00 1.35 0.55 1.71 10.58%
DY 2.09 0.00 0.00 0.00 0.00 0.96 0.00 -
P/NAPS 0.64 0.83 1.03 0.00 0.88 1.00 0.49 23.71%

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