[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 65.53%
YoY- -58.57%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 84,364 76,521 76,521 73,688 74,112 74,100 98,265 -11.49%
PBT 5,484 3,327 3,329 2,774 2,526 2,664 2,647 79.14%
Tax -2,684 -2,028 -2,030 -1,904 -2,000 -1,780 -1,640 48.33%
NP 2,800 1,299 1,299 870 526 884 1,007 126.72%
-
NP to SH 2,800 1,299 1,299 870 526 884 1,007 126.72%
-
Tax Rate 48.94% 60.96% 60.98% 68.64% 79.18% 66.82% 61.96% -
Total Cost 81,564 75,222 75,222 72,817 73,586 73,216 97,258 -13.13%
-
Net Worth 69,078 67,619 68,508 67,965 67,755 67,183 67,429 1.95%
Dividend
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 69,078 67,619 68,508 67,965 67,755 67,183 67,429 1.95%
NOSH 46,052 44,486 44,486 44,421 44,576 44,200 44,361 3.03%
Ratio Analysis
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.32% 1.70% 1.70% 1.18% 0.71% 1.19% 1.02% -
ROE 4.05% 1.92% 1.90% 1.28% 0.78% 1.32% 1.49% -
Per Share
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 183.19 172.01 172.01 165.88 166.26 167.65 221.51 -14.10%
EPS 6.08 2.92 2.92 1.96 1.18 2.00 2.27 120.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.52 1.54 1.53 1.52 1.52 1.52 -1.05%
Adjusted Per Share Value based on latest NOSH - 44,318
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.20 12.88 12.88 12.40 12.47 12.47 16.54 -11.49%
EPS 0.47 0.22 0.22 0.15 0.09 0.15 0.17 125.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1138 0.1153 0.1144 0.114 0.1131 0.1135 1.89%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.33 1.20 1.19 1.15 1.05 1.00 1.12 -
P/RPS 0.73 0.70 0.69 0.69 0.63 0.60 0.51 33.25%
P/EPS 21.88 41.10 40.75 58.67 88.98 50.00 49.34 -47.84%
EY 4.57 2.43 2.45 1.70 1.12 2.00 2.03 91.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.77 0.75 0.69 0.66 0.74 15.92%
Price Multiplier on Announcement Date
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/05/04 - 26/02/04 19/11/03 28/08/03 27/05/03 27/02/03 -
Price 1.13 0.00 1.60 1.21 1.18 0.97 1.05 -
P/RPS 0.62 0.00 0.93 0.73 0.71 0.58 0.47 24.82%
P/EPS 18.59 0.00 54.79 61.73 100.00 48.50 46.26 -51.79%
EY 5.38 0.00 1.83 1.62 1.00 2.06 2.16 107.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 1.04 0.79 0.78 0.64 0.69 6.90%

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