[SJC] YoY Annualized Quarter Result on 01-Mar-2004 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
01-Mar-2004 [#1]
Profit Trend
QoQ- 91.04%
YoY- 116.88%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 01/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 25,448 24,100 20,664 19,108 13,144 15,784 3,393 39.88%
PBT 3,596 5,824 3,952 3,376 1,552 3,460 399 44.23%
Tax -1,164 -2,048 -1,524 -1,372 -628 -1,300 -112 47.69%
NP 2,432 3,776 2,428 2,004 924 2,160 287 42.76%
-
NP to SH 2,432 3,776 2,428 2,004 924 2,160 287 42.76%
-
Tax Rate 32.37% 35.16% 38.56% 40.64% 40.46% 37.57% 28.07% -
Total Cost 23,016 20,324 18,236 17,104 12,220 13,624 3,106 39.60%
-
Net Worth 47,248 46,187 44,812 42,423 38,106 37,631 36,128 4.57%
Dividend
31/03/07 31/03/06 31/03/05 01/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 01/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 47,248 46,187 44,812 42,423 38,106 37,631 36,128 4.57%
NOSH 40,731 40,515 40,738 40,403 16,861 16,874 16,882 15.80%
Ratio Analysis
31/03/07 31/03/06 31/03/05 01/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.56% 15.67% 11.75% 10.49% 7.03% 13.68% 8.46% -
ROE 5.15% 8.18% 5.42% 4.72% 2.42% 5.74% 0.79% -
Per Share
31/03/07 31/03/06 31/03/05 01/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 62.48 59.48 50.72 47.29 77.95 93.53 20.10 20.79%
EPS 3.28 9.32 5.96 4.96 5.48 12.80 1.70 11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.10 1.05 2.26 2.23 2.14 -9.69%
Adjusted Per Share Value based on latest NOSH - 40,403
31/03/07 31/03/06 31/03/05 01/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.91 11.28 9.67 8.95 6.15 7.39 1.59 39.85%
EPS 1.14 1.77 1.14 0.94 0.43 1.01 0.13 43.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2212 0.2162 0.2098 0.1986 0.1784 0.1762 0.1691 4.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 01/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 01/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.61 0.66 1.09 0.63 1.12 0.75 -
P/RPS 1.12 1.03 1.30 2.30 0.81 1.20 3.73 -18.16%
P/EPS 11.72 6.55 11.07 21.98 11.50 8.75 44.12 -19.81%
EY 8.53 15.28 9.03 4.55 8.70 11.43 2.27 24.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.60 1.04 0.28 0.50 0.35 9.39%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 01/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 31/05/06 12/04/05 26/05/04 27/05/03 28/05/02 31/05/01 -
Price 0.65 0.70 0.95 0.92 0.65 1.22 0.93 -
P/RPS 1.04 1.18 1.87 1.95 0.83 1.30 4.63 -22.02%
P/EPS 10.89 7.51 15.94 18.55 11.86 9.53 54.71 -23.57%
EY 9.19 13.31 6.27 5.39 8.43 10.49 1.83 30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.86 0.88 0.29 0.55 0.43 4.49%

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