[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 31.53%
YoY- -71.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 74,100 98,265 103,593 96,438 92,840 93,532 92,161 -13.54%
PBT 2,664 2,647 3,926 3,848 3,808 8,643 8,909 -55.31%
Tax -1,780 -1,640 -1,825 -1,712 -2,184 -3,636 -2,804 -26.15%
NP 884 1,007 2,101 2,136 1,624 5,007 6,105 -72.45%
-
NP to SH 884 1,007 2,101 2,136 1,624 5,007 6,105 -72.45%
-
Tax Rate 66.82% 61.96% 46.48% 44.49% 57.35% 42.07% 31.47% -
Total Cost 73,216 97,258 101,492 94,302 91,216 88,525 86,056 -10.22%
-
Net Worth 67,183 67,429 67,923 67,550 68,663 59,310 55,826 13.15%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 1,915 - -
Div Payout % - - - - - 38.26% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 67,183 67,429 67,923 67,550 68,663 59,310 55,826 13.15%
NOSH 44,200 44,361 44,394 44,499 44,615 38,309 36,283 14.07%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.19% 1.02% 2.03% 2.21% 1.75% 5.35% 6.62% -
ROE 1.32% 1.49% 3.09% 3.16% 2.37% 8.44% 10.94% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 167.65 221.51 233.35 216.71 208.09 244.15 254.00 -24.21%
EPS 2.00 2.27 4.73 4.80 3.64 13.07 16.83 -75.86%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.52 1.52 1.53 1.518 1.539 1.5482 1.5386 -0.80%
Adjusted Per Share Value based on latest NOSH - 44,429
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.47 16.54 17.43 16.23 15.62 15.74 15.51 -13.54%
EPS 0.15 0.17 0.35 0.36 0.27 0.84 1.03 -72.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1131 0.1135 0.1143 0.1137 0.1155 0.0998 0.0939 13.21%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.00 1.12 1.13 1.46 1.58 2.01 1.25 -
P/RPS 0.60 0.51 0.48 0.67 0.76 0.82 0.49 14.46%
P/EPS 50.00 49.34 23.87 30.42 43.41 15.38 7.43 256.85%
EY 2.00 2.03 4.19 3.29 2.30 6.50 13.46 -71.97%
DY 0.00 0.00 0.00 0.00 0.00 2.49 0.00 -
P/NAPS 0.66 0.74 0.74 0.96 1.03 1.30 0.81 -12.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 -
Price 0.97 1.05 1.10 1.43 1.52 1.63 2.41 -
P/RPS 0.58 0.47 0.47 0.66 0.73 0.67 0.95 -28.05%
P/EPS 48.50 46.26 23.24 29.79 41.76 12.47 14.32 125.69%
EY 2.06 2.16 4.30 3.36 2.39 8.02 6.98 -55.70%
DY 0.00 0.00 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 0.64 0.69 0.72 0.94 0.99 1.05 1.57 -45.05%

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