[SJC] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.72%
YoY- 32.5%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 5,760 5,182 4,678 3,858 3,950 3,410 3,875 6.82%
PBT 669 1,112 898 509 303 405 614 1.43%
Tax -366 -408 -335 -244 -103 -113 -172 13.40%
NP 303 704 563 265 200 292 442 -6.09%
-
NP to SH 303 704 563 265 200 292 442 -6.09%
-
Tax Rate 54.71% 36.69% 37.31% 47.94% 33.99% 27.90% 28.01% -
Total Cost 5,457 4,478 4,115 3,593 3,750 3,118 3,433 8.02%
-
Net Worth 46,459 44,910 43,338 38,315 37,966 36,457 35,933 4.37%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 46,459 44,910 43,338 38,315 37,966 36,457 35,933 4.37%
NOSH 40,400 40,459 40,503 16,878 16,949 16,878 16,870 15.65%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.26% 13.59% 12.04% 6.87% 5.06% 8.56% 11.41% -
ROE 0.65% 1.57% 1.30% 0.69% 0.53% 0.80% 1.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 14.26 12.81 11.55 22.86 23.31 20.20 22.97 -7.63%
EPS 0.75 1.74 1.39 1.57 1.18 1.73 2.62 -18.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.07 2.27 2.24 2.16 2.13 -9.75%
Adjusted Per Share Value based on latest NOSH - 16,878
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.70 2.43 2.19 1.81 1.85 1.60 1.81 6.88%
EPS 0.14 0.33 0.26 0.12 0.09 0.14 0.21 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2175 0.2103 0.2029 0.1794 0.1777 0.1707 0.1682 4.37%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.70 0.60 1.10 0.73 1.15 0.67 1.93 -
P/RPS 4.91 4.68 9.52 3.19 4.93 3.32 8.40 -8.55%
P/EPS 93.33 34.48 79.14 46.50 97.46 38.73 73.66 4.02%
EY 1.07 2.90 1.26 2.15 1.03 2.58 1.36 -3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 1.03 0.32 0.51 0.31 0.91 -6.44%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 30/08/05 19/08/04 28/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.88 0.64 1.10 1.84 0.93 1.00 1.96 -
P/RPS 6.17 5.00 9.52 8.05 3.99 4.95 8.53 -5.25%
P/EPS 117.33 36.78 79.14 117.20 78.81 57.80 74.81 7.78%
EY 0.85 2.72 1.26 0.85 1.27 1.73 1.34 -7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.58 1.03 0.81 0.42 0.46 0.92 -2.92%

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