[SJC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.26%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 23,258 24,510 24,328 20,892 19,200 15,440 15,852 6.59%
PBT 3,648 4,365 3,369 3,904 3,465 1,868 1,901 11.46%
Tax -1,484 -1,912 -1,416 -1,420 -1,257 -765 -686 13.71%
NP 2,164 2,453 1,953 2,484 2,208 1,102 1,214 10.10%
-
NP to SH 2,164 2,453 1,953 2,484 2,208 1,102 1,214 10.10%
-
Tax Rate 40.68% 43.80% 42.03% 36.37% 36.28% 40.95% 36.09% -
Total Cost 21,094 22,057 22,374 18,408 16,992 14,337 14,637 6.27%
-
Net Worth 51,124 49,444 46,263 44,955 43,429 39,997 37,789 5.16%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 51,124 49,444 46,263 44,955 43,429 39,997 37,789 5.16%
NOSH 40,574 40,528 40,581 40,500 40,588 19,322 16,870 15.73%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.30% 10.01% 8.03% 11.89% 11.50% 7.14% 7.66% -
ROE 4.23% 4.96% 4.22% 5.53% 5.08% 2.76% 3.21% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 57.32 60.48 59.95 51.59 47.30 79.91 93.96 -7.89%
EPS 5.33 6.05 4.81 6.13 5.44 5.71 7.20 -4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.22 1.14 1.11 1.07 2.07 2.24 -9.13%
Adjusted Per Share Value based on latest NOSH - 40,588
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.89 11.48 11.39 9.78 8.99 7.23 7.42 6.59%
EPS 1.01 1.15 0.91 1.16 1.03 0.52 0.57 9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.2315 0.2166 0.2105 0.2033 0.1873 0.1769 5.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.48 0.70 0.75 0.75 0.77 1.90 0.70 -
P/RPS 0.84 1.16 1.25 1.45 1.63 2.38 0.74 2.13%
P/EPS 9.00 11.56 15.58 12.23 14.15 33.29 9.72 -1.27%
EY 11.11 8.65 6.42 8.18 7.06 3.00 10.29 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.66 0.68 0.72 0.92 0.31 3.44%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 30/11/07 16/11/06 25/11/05 29/11/04 06/11/03 27/11/02 -
Price 0.70 0.70 0.70 0.57 0.89 1.01 0.73 -
P/RPS 1.22 1.16 1.17 1.10 1.88 1.26 0.78 7.73%
P/EPS 13.13 11.56 14.54 9.29 16.36 17.70 10.14 4.39%
EY 7.62 8.65 6.88 10.76 6.11 5.65 9.86 -4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.61 0.51 0.83 0.49 0.33 9.20%

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