[SJC] YoY 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- 5.15%
YoY- 77.78%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 5,719 6,461 5,321 4,945 4,436 3,948 4,040 5.96%
PBT 1,665 402 828 858 506 253 240 38.08%
Tax -530 -184 -276 -266 -173 -87 -67 41.13%
NP 1,135 218 552 592 333 166 173 36.80%
-
NP to SH 1,135 218 552 592 333 166 173 36.80%
-
Tax Rate 31.83% 45.77% 33.33% 31.00% 34.19% 34.39% 27.92% -
Total Cost 4,584 6,243 4,769 4,353 4,103 3,782 3,867 2.87%
-
Net Worth 49,453 46,022 45,052 43,386 39,844 37,942 36,804 5.04%
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 49,453 46,022 45,052 43,386 39,844 37,942 36,804 5.04%
NOSH 40,535 40,370 40,588 40,547 19,248 16,938 16,960 15.62%
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 19.85% 3.37% 10.37% 11.97% 7.51% 4.20% 4.28% -
ROE 2.30% 0.47% 1.23% 1.36% 0.84% 0.44% 0.47% -
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 14.11 16.00 13.11 12.20 23.05 23.31 23.82 -8.35%
EPS 2.80 0.54 1.36 1.46 1.73 0.98 1.02 18.32%
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 2.68 3.02 2.49 2.32 2.08 1.85 1.89 5.99%
EPS 0.53 0.10 0.26 0.28 0.16 0.08 0.08 37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.2155 0.2109 0.2031 0.1865 0.1776 0.1723 5.04%
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 4.96 4.69 5.72 6.31 8.24 3.00 3.11 8.08%
P/EPS 25.00 138.89 55.15 52.74 109.83 71.43 72.55 -16.26%
EY 4.00 0.72 1.81 1.90 0.91 1.40 1.38 19.39%
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 4.96 4.37 4.35 7.30 4.38 3.13 3.95 3.86%
P/EPS 25.00 129.63 41.91 60.96 58.38 74.49 92.16 -19.53%
EY 4.00 0.77 2.39 1.64 1.71 1.34 1.09 24.18%
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