[SJC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 187.25%
YoY- -63.2%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,822 5,704 6,641 6,854 6,682 6,811 6,240 16.20%
PBT 2,378 323 587 1,637 322 1,052 121 624.31%
Tax -785 -190 -320 -488 78 -987 -98 298.82%
NP 1,593 133 267 1,149 400 65 23 1573.55%
-
NP to SH 1,593 133 267 1,149 400 65 23 1573.55%
-
Tax Rate 33.01% 58.82% 54.51% 29.81% -24.22% 93.82% 80.99% -
Total Cost 6,229 5,571 6,374 5,705 6,282 6,746 6,217 0.12%
-
Net Worth 53,098 51,476 52,692 52,287 51,476 51,071 50,666 3.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 810 - - - 2,026 - - -
Div Payout % 50.89% - - - 506.66% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 53,098 51,476 52,692 52,287 51,476 51,071 50,666 3.16%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.37% 2.33% 4.02% 16.76% 5.99% 0.95% 0.37% -
ROE 3.00% 0.26% 0.51% 2.20% 0.78% 0.13% 0.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.30 14.07 16.38 16.91 16.49 16.80 15.39 16.24%
EPS 3.93 0.33 0.66 2.83 0.99 0.16 0.06 1512.57%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.31 1.27 1.30 1.29 1.27 1.26 1.25 3.16%
Adjusted Per Share Value based on latest NOSH - 40,533
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.66 2.67 3.11 3.21 3.13 3.19 2.92 16.20%
EPS 0.75 0.06 0.13 0.54 0.19 0.03 0.01 1664.51%
DPS 0.38 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.2486 0.241 0.2467 0.2448 0.241 0.2391 0.2372 3.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.88 0.82 0.80 0.75 0.82 0.89 0.78 -
P/RPS 4.56 5.83 4.88 4.44 4.97 5.30 5.07 -6.80%
P/EPS 22.39 249.90 121.45 26.46 83.09 554.99 1,374.60 -93.52%
EY 4.47 0.40 0.82 3.78 1.20 0.18 0.07 1485.56%
DY 2.27 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.67 0.65 0.62 0.58 0.65 0.71 0.62 5.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 30/08/13 28/05/13 26/02/13 21/11/12 30/08/12 -
Price 0.83 0.88 0.90 0.85 0.82 0.72 0.90 -
P/RPS 4.30 6.25 5.49 5.03 4.97 4.28 5.85 -18.50%
P/EPS 21.12 268.19 136.63 29.99 83.09 448.98 1,586.07 -94.33%
EY 4.74 0.37 0.73 3.33 1.20 0.22 0.06 1726.53%
DY 2.41 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.63 0.69 0.69 0.66 0.65 0.57 0.72 -8.49%

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