[SJC] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 55.64%
YoY- 100.24%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 18,383 18,246 15,669 14,400 11,580 11,889 10,843 9.19%
PBT 3,274 2,527 2,928 2,599 1,401 1,426 1,044 20.97%
Tax -1,434 -1,062 -1,065 -943 -574 -515 -292 30.35%
NP 1,840 1,465 1,863 1,656 827 911 752 16.07%
-
NP to SH 1,840 1,465 1,863 1,656 827 911 752 16.07%
-
Tax Rate 43.80% 42.03% 36.37% 36.28% 40.97% 36.12% 27.97% -
Total Cost 16,543 16,781 13,806 12,744 10,753 10,978 10,091 8.58%
-
Net Worth 49,444 46,263 44,955 43,429 39,997 37,789 36,670 5.10%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 49,444 46,263 44,955 43,429 39,997 37,789 36,670 5.10%
NOSH 40,528 40,581 40,500 40,588 19,322 16,870 16,898 15.68%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.01% 8.03% 11.89% 11.50% 7.14% 7.66% 6.94% -
ROE 3.72% 3.17% 4.14% 3.81% 2.07% 2.41% 2.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.36 44.96 38.69 35.48 59.93 70.47 64.16 -5.61%
EPS 4.54 3.61 4.60 4.08 4.28 5.40 4.45 0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.14 1.11 1.07 2.07 2.24 2.17 -9.14%
Adjusted Per Share Value based on latest NOSH - 40,547
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.61 8.54 7.34 6.74 5.42 5.57 5.08 9.18%
EPS 0.86 0.69 0.87 0.78 0.39 0.43 0.35 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.2166 0.2105 0.2033 0.1873 0.1769 0.1717 5.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.70 0.75 0.75 0.77 1.90 0.70 0.74 -
P/RPS 1.54 1.67 1.94 2.17 3.17 0.99 1.15 4.98%
P/EPS 15.42 20.78 16.30 18.87 44.39 12.96 16.63 -1.25%
EY 6.49 4.81 6.13 5.30 2.25 7.71 6.01 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.68 0.72 0.92 0.31 0.34 8.98%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 16/11/06 25/11/05 29/11/04 06/11/03 27/11/02 26/11/01 -
Price 0.70 0.70 0.57 0.89 1.01 0.73 0.94 -
P/RPS 1.54 1.56 1.47 2.51 1.69 1.04 1.46 0.89%
P/EPS 15.42 19.39 12.39 21.81 23.60 13.52 21.12 -5.10%
EY 6.49 5.16 8.07 4.58 4.24 7.40 4.73 5.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.51 0.83 0.49 0.33 0.43 4.80%

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