[SJC] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 27.35%
YoY- -63.2%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 19,020 19,680 23,968 27,416 27,708 24,736 20,768 -1.45%
PBT 684 1,828 5,400 6,548 13,652 4,632 3,480 -23.73%
Tax -220 -604 -1,784 -1,952 -1,164 -1,356 -1,336 -25.94%
NP 464 1,224 3,616 4,596 12,488 3,276 2,144 -22.49%
-
NP to SH 464 1,224 3,616 4,596 12,488 3,276 2,144 -22.49%
-
Tax Rate 32.16% 33.04% 33.04% 29.81% 8.53% 29.27% 38.39% -
Total Cost 18,556 18,456 20,352 22,820 15,220 21,460 18,624 -0.06%
-
Net Worth 54,719 53,908 53,908 52,287 52,287 49,869 58,878 -1.21%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 54,719 53,908 53,908 52,287 52,287 49,869 58,878 -1.21%
NOSH 40,533 40,533 40,533 40,533 40,533 40,544 40,606 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.44% 6.22% 15.09% 16.76% 45.07% 13.24% 10.32% -
ROE 0.85% 2.27% 6.71% 8.79% 23.88% 6.57% 3.64% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 46.92 48.55 59.13 67.64 68.36 61.01 51.15 -1.42%
EPS 1.16 3.00 8.92 11.32 30.80 8.08 5.28 -22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.33 1.29 1.29 1.23 1.45 -1.18%
Adjusted Per Share Value based on latest NOSH - 40,533
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.90 9.21 11.22 12.84 12.97 11.58 9.72 -1.45%
EPS 0.22 0.57 1.69 2.15 5.85 1.53 1.00 -22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2562 0.2524 0.2524 0.2448 0.2448 0.2335 0.2757 -1.21%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.75 0.845 0.835 0.75 0.70 0.555 0.64 -
P/RPS 1.60 1.74 1.41 1.11 1.02 0.91 1.25 4.19%
P/EPS 65.52 27.98 9.36 6.61 2.27 6.87 12.12 32.44%
EY 1.53 3.57 10.68 15.12 44.01 14.56 8.25 -24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.63 0.58 0.54 0.45 0.44 4.09%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 27/05/15 30/05/14 28/05/13 15/05/12 24/05/11 21/05/10 -
Price 0.72 0.82 0.845 0.85 0.70 0.55 0.55 -
P/RPS 1.53 1.69 1.43 1.26 1.02 0.90 1.08 5.97%
P/EPS 62.90 27.15 9.47 7.50 2.27 6.81 10.42 34.89%
EY 1.59 3.68 10.56 13.34 44.01 14.69 9.60 -25.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.64 0.66 0.54 0.45 0.38 5.69%

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