[SJC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 150.83%
YoY- -34.27%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,673 21,808 20,584 20,233 21,627 22,844 23,817 -3.22%
PBT 3,298 2,773 2,179 1,533 -1,078 -420 563 224.60%
Tax -2,040 -1,720 -1,403 -1,136 297 -203 -488 159.27%
NP 1,258 1,053 776 397 -781 -623 75 554.13%
-
NP to SH 1,258 1,053 776 397 -781 -623 75 554.13%
-
Tax Rate 61.86% 62.03% 64.39% 74.10% - - 86.68% -
Total Cost 21,415 20,755 19,808 19,836 22,408 23,467 23,742 -6.63%
-
Net Worth 50,278 48,481 58,878 49,330 48,400 48,923 51,231 -1.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16 16 - - - - - -
Div Payout % 1.30% 1.55% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 50,278 48,481 58,878 49,330 48,400 48,923 51,231 -1.24%
NOSH 40,877 40,740 40,606 40,769 39,999 40,769 41,315 -0.70%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.55% 4.83% 3.77% 1.96% -3.61% -2.73% 0.31% -
ROE 2.50% 2.17% 1.32% 0.80% -1.61% -1.27% 0.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.47 53.53 50.69 49.63 54.07 56.03 57.65 -2.53%
EPS 3.08 2.58 1.91 0.97 -1.95 -1.53 0.18 562.88%
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.19 1.45 1.21 1.21 1.20 1.24 -0.53%
Adjusted Per Share Value based on latest NOSH - 40,769
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.62 10.21 9.64 9.47 10.13 10.70 11.15 -3.19%
EPS 0.59 0.49 0.36 0.19 -0.37 -0.29 0.04 500.45%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2354 0.227 0.2757 0.231 0.2266 0.229 0.2399 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.64 0.60 0.64 0.64 0.63 0.60 0.69 -
P/RPS 1.15 1.12 1.26 1.29 1.17 1.07 1.20 -2.79%
P/EPS 20.80 23.21 33.49 65.72 -32.27 -39.26 380.11 -85.56%
EY 4.81 4.31 2.99 1.52 -3.10 -2.55 0.26 598.24%
DY 0.06 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.44 0.53 0.52 0.50 0.56 -4.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 12/08/10 21/05/10 24/02/10 30/11/09 11/08/09 26/05/09 -
Price 0.62 0.60 0.55 0.55 0.70 0.70 0.72 -
P/RPS 1.12 1.12 1.08 1.11 1.29 1.25 1.25 -7.05%
P/EPS 20.15 23.21 28.78 56.48 -35.85 -45.81 396.63 -86.25%
EY 4.96 4.31 3.47 1.77 -2.79 -2.18 0.25 631.54%
DY 0.06 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.38 0.45 0.58 0.58 0.58 -9.41%

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