[SJC] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
12-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 11.38%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 4,959 5,321 5,182 5,166 4,595 4,945 4,678 3.95%
PBT 395 828 1,112 988 719 858 898 -42.07%
Tax -22 -276 -408 -381 -174 -266 -335 -83.64%
NP 373 552 704 607 545 592 563 -23.94%
-
NP to SH 373 552 704 607 545 592 563 -23.94%
-
Tax Rate 5.57% 33.33% 36.69% 38.56% 24.20% 31.00% 37.31% -
Total Cost 4,586 4,769 4,478 4,559 4,050 4,353 4,115 7.47%
-
Net Worth 45,408 45,052 44,910 44,812 43,925 43,386 43,338 3.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 583 - - - 585 - - -
Div Payout % 156.52% - - - 107.46% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 45,408 45,052 44,910 44,812 43,925 43,386 43,338 3.15%
NOSH 40,543 40,588 40,459 40,738 40,671 40,547 40,503 0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.52% 10.37% 13.59% 11.75% 11.86% 11.97% 12.04% -
ROE 0.82% 1.23% 1.57% 1.35% 1.24% 1.36% 1.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.23 13.11 12.81 12.68 11.30 12.20 11.55 3.87%
EPS 0.92 1.36 1.74 1.49 1.34 1.46 1.39 -23.99%
DPS 1.44 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.10 1.08 1.07 1.07 3.08%
Adjusted Per Share Value based on latest NOSH - 40,738
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.32 2.49 2.43 2.42 2.15 2.32 2.19 3.90%
EPS 0.17 0.26 0.33 0.28 0.26 0.28 0.26 -24.60%
DPS 0.27 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.2126 0.211 0.2103 0.2098 0.2057 0.2032 0.2029 3.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.75 0.60 0.66 0.88 0.77 1.10 -
P/RPS 4.91 5.72 4.68 5.20 7.79 6.31 9.52 -35.60%
P/EPS 65.22 55.15 34.48 44.30 65.67 52.74 79.14 -12.06%
EY 1.53 1.81 2.90 2.26 1.52 1.90 1.26 13.77%
DY 2.40 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.54 0.68 0.54 0.60 0.81 0.72 1.03 -34.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 30/08/05 12/04/05 23/02/05 29/11/04 19/08/04 -
Price 0.62 0.57 0.64 0.95 0.69 0.89 1.10 -
P/RPS 5.07 4.35 5.00 7.49 6.11 7.30 9.52 -34.22%
P/EPS 67.39 41.91 36.78 63.76 51.49 60.96 79.14 -10.13%
EY 1.48 2.39 2.72 1.57 1.94 1.64 1.26 11.29%
DY 2.32 0.00 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 0.55 0.51 0.58 0.86 0.64 0.83 1.03 -34.10%

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