[SJC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -52.25%
YoY- 88.15%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 14,767 11,889 7,941 3,946 14,849 10,843 6,803 67.41%
PBT 1,991 1,426 1,173 865 1,859 1,044 804 82.73%
Tax -1,014 -515 -428 -325 -728 -292 -225 172.09%
NP 977 911 745 540 1,131 752 579 41.60%
-
NP to SH 977 911 745 540 1,131 752 579 41.60%
-
Tax Rate 50.93% 36.12% 36.49% 37.57% 39.16% 27.97% 27.99% -
Total Cost 13,790 10,978 7,196 3,406 13,718 10,091 6,224 69.70%
-
Net Worth 37,836 37,789 37,841 37,631 36,968 36,670 36,461 2.49%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 168 - - - - - - -
Div Payout % 17.29% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 37,836 37,789 37,841 37,631 36,968 36,670 36,461 2.49%
NOSH 16,891 16,870 16,893 16,874 16,880 16,898 16,880 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.62% 7.66% 9.38% 13.68% 7.62% 6.94% 8.51% -
ROE 2.58% 2.41% 1.97% 1.43% 3.06% 2.05% 1.59% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 87.42 70.47 47.01 23.38 87.96 64.16 40.30 67.33%
EPS 2.63 5.40 4.41 3.20 6.70 4.45 3.43 -16.18%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.24 2.24 2.23 2.19 2.17 2.16 2.44%
Adjusted Per Share Value based on latest NOSH - 16,874
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.91 5.57 3.72 1.85 6.95 5.08 3.19 67.17%
EPS 0.46 0.43 0.35 0.25 0.53 0.35 0.27 42.50%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1771 0.1769 0.1772 0.1762 0.1731 0.1717 0.1707 2.47%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.59 0.70 1.15 1.12 1.09 0.74 0.67 -
P/RPS 0.67 0.99 2.45 4.79 1.24 1.15 1.66 -45.29%
P/EPS 10.20 12.96 26.08 35.00 16.27 16.63 19.53 -35.06%
EY 9.80 7.71 3.83 2.86 6.15 6.01 5.12 53.97%
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.51 0.50 0.50 0.34 0.31 -11.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 30/08/02 28/05/02 28/02/02 26/11/01 30/08/01 -
Price 0.58 0.73 0.93 1.22 1.10 0.94 1.00 -
P/RPS 0.66 1.04 1.98 5.22 1.25 1.46 2.48 -58.52%
P/EPS 10.03 13.52 21.09 38.13 16.42 21.12 29.15 -50.80%
EY 9.97 7.40 4.74 2.62 6.09 4.73 3.43 103.27%
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.42 0.55 0.50 0.43 0.46 -31.56%

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