[SJC] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.95%
YoY- -21.37%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 20,233 24,559 27,115 25,000 20,632 18,995 15,940 4.05%
PBT 1,533 1,306 6,638 3,175 3,326 3,318 1,826 -2.87%
Tax -1,137 -713 -1,190 -1,416 -1,089 -1,117 -777 6.54%
NP 396 593 5,448 1,759 2,237 2,201 1,049 -14.97%
-
NP to SH 396 593 5,448 1,759 2,237 2,201 1,049 -14.97%
-
Tax Rate 74.17% 54.59% 17.93% 44.60% 32.74% 33.66% 42.55% -
Total Cost 19,837 23,966 21,667 23,241 18,395 16,794 14,891 4.89%
-
Net Worth 87,120 50,265 51,480 46,609 45,388 43,776 40,707 13.50%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 28 16 - 591 583 583 391 -35.53%
Div Payout % 7.27% 2.73% - 33.64% 26.09% 26.52% 37.31% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 87,120 50,265 51,480 46,609 45,388 43,776 40,707 13.50%
NOSH 71,999 40,536 40,535 40,529 40,525 40,534 39,141 10.68%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.96% 2.41% 20.09% 7.04% 10.84% 11.59% 6.58% -
ROE 0.45% 1.18% 10.58% 3.77% 4.93% 5.03% 2.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.10 60.58 66.89 61.68 50.91 46.86 40.72 -5.98%
EPS 0.55 1.46 13.44 4.34 5.52 5.43 2.68 -23.17%
DPS 0.04 0.04 0.00 1.46 1.44 1.44 1.00 -41.49%
NAPS 1.21 1.24 1.27 1.15 1.12 1.08 1.04 2.55%
Adjusted Per Share Value based on latest NOSH - 40,833
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.47 11.50 12.70 11.71 9.66 8.89 7.46 4.05%
EPS 0.19 0.28 2.55 0.82 1.05 1.03 0.49 -14.59%
DPS 0.01 0.01 0.00 0.28 0.27 0.27 0.18 -38.20%
NAPS 0.408 0.2354 0.2411 0.2183 0.2125 0.205 0.1906 13.51%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.64 0.69 0.60 0.63 0.60 0.88 1.09 -
P/RPS 2.28 1.14 0.90 1.02 1.18 1.88 2.68 -2.65%
P/EPS 116.36 47.17 4.46 14.52 10.87 16.21 40.67 19.12%
EY 0.86 2.12 22.40 6.89 9.20 6.17 2.46 -16.05%
DY 0.06 0.06 0.00 2.32 2.40 1.64 0.92 -36.52%
P/NAPS 0.53 0.56 0.47 0.55 0.54 0.81 1.05 -10.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 29/02/08 28/02/07 28/02/06 23/02/05 20/02/04 -
Price 0.55 0.78 0.70 0.72 0.62 0.69 1.04 -
P/RPS 1.96 1.29 1.05 1.17 1.22 1.47 2.55 -4.28%
P/EPS 100.00 53.32 5.21 16.59 11.23 12.71 38.81 17.07%
EY 1.00 1.88 19.20 6.03 8.90 7.87 2.58 -14.59%
DY 0.07 0.05 0.00 2.03 2.32 2.09 0.96 -35.33%
P/NAPS 0.45 0.63 0.55 0.63 0.55 0.64 1.00 -12.45%

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