[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -15.5%
YoY- 349.81%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Revenue 85,444 96,678 86,496 84,354 84,364 76,521 76,521 9.08%
PBT -904 3,810 4,612 4,880 5,484 3,327 3,329 -
Tax -84 -1,779 -2,484 -2,514 -2,684 -2,028 -2,030 -91.87%
NP -988 2,031 2,128 2,366 2,800 1,299 1,299 -
-
NP to SH 172 2,031 2,128 2,366 2,800 1,299 1,299 -79.68%
-
Tax Rate - 46.69% 53.86% 51.52% 48.94% 60.96% 60.98% -
Total Cost 86,432 94,647 84,368 81,988 81,564 75,222 75,222 11.57%
-
Net Worth 47,777 73,502 73,290 72,029 69,078 67,619 68,508 -24.73%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Net Worth 47,777 73,502 73,290 72,029 69,078 67,619 68,508 -24.73%
NOSH 47,777 48,357 48,217 47,701 46,052 44,486 44,486 5.78%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
NP Margin -1.16% 2.10% 2.46% 2.80% 3.32% 1.70% 1.70% -
ROE 0.36% 2.76% 2.90% 3.28% 4.05% 1.92% 1.90% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
RPS 178.84 199.92 179.39 176.84 183.19 172.01 172.01 3.11%
EPS 0.32 4.20 4.41 4.96 6.08 2.92 2.92 -82.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 1.52 1.51 1.50 1.52 1.54 -28.85%
Adjusted Per Share Value based on latest NOSH - 49,285
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
RPS 14.38 16.27 14.56 14.20 14.20 12.88 12.88 9.07%
EPS 0.03 0.34 0.36 0.40 0.47 0.22 0.22 -79.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.1237 0.1233 0.1212 0.1162 0.1138 0.1153 -24.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 -
Price 0.86 1.09 0.99 1.10 1.33 1.20 1.19 -
P/RPS 0.48 0.55 0.55 0.62 0.73 0.70 0.69 -24.88%
P/EPS 238.89 25.95 22.43 22.18 21.88 41.10 40.75 303.17%
EY 0.42 3.85 4.46 4.51 4.57 2.43 2.45 -75.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.65 0.73 0.89 0.79 0.77 9.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Date 26/05/05 24/02/05 25/11/04 18/08/04 27/05/04 - 26/02/04 -
Price 0.67 0.89 1.06 1.00 1.13 0.00 1.60 -
P/RPS 0.37 0.45 0.59 0.57 0.62 0.00 0.93 -51.64%
P/EPS 186.11 21.19 24.02 20.16 18.59 0.00 54.79 162.21%
EY 0.54 4.72 4.16 4.96 5.38 0.00 1.83 -61.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.70 0.66 0.75 0.00 1.04 -29.29%

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