[SJC] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
12-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 10.31%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 CAGR
Revenue 22,180 25,448 24,100 20,664 19,108 19,108 13,144 11.01%
PBT 3,920 3,596 5,824 3,952 3,376 3,376 1,552 20.33%
Tax -1,176 -1,164 -2,048 -1,524 -1,372 -1,372 -628 13.35%
NP 2,744 2,432 3,776 2,428 2,004 2,004 924 24.29%
-
NP to SH 2,744 2,432 3,776 2,428 2,004 2,004 924 24.29%
-
Tax Rate 30.00% 32.37% 35.16% 38.56% 40.64% 40.64% 40.46% -
Total Cost 19,436 23,016 20,324 18,236 17,104 17,104 12,220 9.71%
-
Net Worth 51,957 47,248 46,187 44,812 42,423 0 38,106 6.38%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 CAGR
Net Worth 51,957 47,248 46,187 44,812 42,423 0 38,106 6.38%
NOSH 40,591 40,731 40,515 40,738 40,403 40,403 16,861 19.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 CAGR
NP Margin 12.37% 9.56% 15.67% 11.75% 10.49% 10.49% 7.03% -
ROE 5.28% 5.15% 8.18% 5.42% 4.72% 0.00% 2.42% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 CAGR
RPS 54.64 62.48 59.48 50.72 47.29 47.29 77.95 -6.85%
EPS 6.76 3.28 9.32 5.96 4.96 4.96 5.48 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.16 1.14 1.10 1.05 0.00 2.26 -10.73%
Adjusted Per Share Value based on latest NOSH - 40,738
31/03/08 31/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 CAGR
RPS 10.38 11.91 11.28 9.67 8.95 8.95 6.15 11.02%
EPS 1.28 1.14 1.77 1.14 0.94 0.94 0.43 24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2433 0.2212 0.2162 0.2098 0.1986 0.00 0.1784 6.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 -
Price 0.70 0.70 0.61 0.66 1.09 1.01 0.63 -
P/RPS 1.28 1.12 1.03 1.30 2.30 2.14 0.81 9.57%
P/EPS 10.36 11.72 6.55 11.07 21.98 20.36 11.50 -2.06%
EY 9.66 8.53 15.28 9.03 4.55 4.91 8.70 2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.54 0.60 1.04 0.00 0.28 14.43%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 01/03/04 31/03/04 31/03/03 CAGR
Date 28/05/08 15/05/07 31/05/06 12/04/05 26/05/04 - 27/05/03 -
Price 0.59 0.65 0.70 0.95 0.92 0.00 0.65 -
P/RPS 1.08 1.04 1.18 1.87 1.95 0.00 0.83 5.40%
P/EPS 8.73 10.89 7.51 15.94 18.55 0.00 11.86 -5.93%
EY 11.46 9.19 13.31 6.27 5.39 0.00 8.43 6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.61 0.86 0.88 0.00 0.29 9.65%

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