[SJC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -31.76%
YoY- -52.02%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 19,384 18,350 17,431 14,062 15,397 16,261 9,459 15.42%
PBT 3,463 2,619 2,284 1,508 2,325 2,097 1,996 11.64%
Tax -1,156 -1,062 -963 -844 -941 -783 -208 40.89%
NP 2,307 1,557 1,321 664 1,384 1,314 1,788 5.22%
-
NP to SH 2,307 1,557 1,321 664 1,384 1,314 1,788 5.22%
-
Tax Rate 33.38% 40.55% 42.16% 55.97% 40.47% 37.34% 10.42% -
Total Cost 17,077 16,793 16,110 13,398 14,013 14,947 7,671 17.34%
-
Net Worth 44,812 0 42,423 38,106 37,631 36,128 36,143 4.39%
Dividend
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 585 389 389 167 169 - - -
Div Payout % 25.39% 25.01% 29.48% 25.23% 12.23% - - -
Equity
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 44,812 0 42,423 38,106 37,631 36,128 36,143 4.39%
NOSH 40,738 40,403 40,403 16,861 16,874 16,882 16,889 19.24%
Ratio Analysis
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.90% 8.49% 7.58% 4.72% 8.99% 8.08% 18.90% -
ROE 5.15% 0.00% 3.11% 1.74% 3.68% 3.64% 4.95% -
Per Share
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.58 45.42 43.14 83.40 91.24 96.32 56.00 -3.20%
EPS 5.66 3.85 3.27 3.94 8.20 7.78 10.59 -11.77%
DPS 1.44 0.96 0.96 1.00 1.00 0.00 0.00 -
NAPS 1.10 0.00 1.05 2.26 2.23 2.14 2.14 -12.45%
Adjusted Per Share Value based on latest NOSH - 16,861
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.08 8.59 8.16 6.58 7.21 7.61 4.43 15.42%
EPS 1.08 0.73 0.62 0.31 0.65 0.62 0.84 5.15%
DPS 0.27 0.18 0.18 0.08 0.08 0.00 0.00 -
NAPS 0.2098 0.00 0.1986 0.1784 0.1762 0.1691 0.1692 4.39%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 01/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.66 1.01 1.09 0.63 1.12 0.75 2.09 -
P/RPS 1.39 2.22 2.53 0.76 1.23 0.78 3.73 -17.90%
P/EPS 11.65 26.21 33.34 16.00 13.66 9.64 19.74 -10.00%
EY 8.58 3.82 3.00 6.25 7.32 10.38 5.07 11.08%
DY 2.18 0.95 0.88 1.59 0.89 0.00 0.00 -
P/NAPS 0.60 0.00 1.04 0.28 0.50 0.35 0.98 -9.34%
Price Multiplier on Announcement Date
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 12/04/05 - 26/05/04 27/05/03 28/05/02 31/05/01 - -
Price 0.95 0.00 0.92 0.65 1.22 0.93 0.00 -
P/RPS 2.00 0.00 2.13 0.78 1.34 0.97 0.00 -
P/EPS 16.78 0.00 28.14 16.51 14.88 11.95 0.00 -
EY 5.96 0.00 3.55 6.06 6.72 8.37 0.00 -
DY 1.52 0.00 1.05 1.54 0.82 0.00 0.00 -
P/NAPS 0.86 0.00 0.88 0.29 0.55 0.43 0.00 -

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