[SJC] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.07%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 17,350 20,037 22,373 25,597 26,636 25,433 22,602 -4.30%
PBT 1,800 2,826 2,965 3,396 6,113 4,457 2,804 -7.11%
Tax -577 -1,813 -978 -1,330 -1,834 -1,394 -1,338 -13.06%
NP 1,222 1,013 1,986 2,065 4,278 3,062 1,465 -2.97%
-
NP to SH 1,222 1,013 1,986 2,065 4,278 3,062 1,465 -2.97%
-
Tax Rate 32.06% 64.15% 32.98% 39.16% 30.00% 31.28% 47.72% -
Total Cost 16,128 19,024 20,386 23,532 22,357 22,370 21,137 -4.40%
-
Net Worth 55,182 53,908 53,503 51,476 51,071 49,829 49,880 1.69%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 21 -
Div Payout % - - - - - - 1.48% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 55,182 53,908 53,503 51,476 51,071 49,829 49,880 1.69%
NOSH 40,533 40,533 40,533 40,533 40,533 40,511 40,553 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.05% 5.06% 8.88% 8.07% 16.06% 12.04% 6.48% -
ROE 2.22% 1.88% 3.71% 4.01% 8.38% 6.15% 2.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.76 49.43 55.20 63.15 65.71 62.78 55.74 -4.31%
EPS 3.01 2.51 4.91 5.09 10.56 7.56 3.61 -2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 1.36 1.33 1.32 1.27 1.26 1.23 1.23 1.68%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.12 9.38 10.47 11.98 12.47 11.91 10.58 -4.31%
EPS 0.57 0.47 0.93 0.97 2.00 1.43 0.69 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2584 0.2524 0.2505 0.241 0.2391 0.2333 0.2335 1.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.76 0.76 0.90 0.82 0.89 0.52 0.64 -
P/RPS 1.78 1.54 1.63 1.30 1.35 0.83 1.15 7.54%
P/EPS 25.22 30.40 18.36 16.09 8.43 6.88 17.71 6.06%
EY 3.96 3.29 5.45 6.21 11.86 14.54 5.65 -5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.56 0.57 0.68 0.65 0.71 0.42 0.52 1.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 24/11/15 26/11/14 27/11/13 21/11/12 29/11/11 24/11/10 -
Price 0.745 0.78 0.85 0.88 0.72 0.65 0.62 -
P/RPS 1.74 1.58 1.54 1.39 1.10 1.04 1.11 7.77%
P/EPS 24.72 31.20 17.34 17.27 6.82 8.60 17.16 6.26%
EY 4.04 3.21 5.77 5.79 14.66 11.63 5.83 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
P/NAPS 0.55 0.59 0.64 0.69 0.57 0.53 0.50 1.59%

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