[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 497.76%
YoY- -44.3%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 117,540 107,864 112,192 108,522 95,992 85,444 96,678 13.95%
PBT 4,982 1,340 2,416 1,532 458 -904 3,810 19.63%
Tax -2,780 -1,176 -1,058 -650 -392 -84 -1,779 34.77%
NP 2,202 164 1,358 881 66 -988 2,031 5.55%
-
NP to SH 2,286 220 1,515 1,185 -298 172 2,031 8.22%
-
Tax Rate 55.80% 87.76% 43.79% 42.43% 85.59% - 46.69% -
Total Cost 115,338 107,700 110,834 107,641 95,926 86,432 94,647 14.13%
-
Net Worth 87,647 82,999 84,962 79,703 51,190 47,777 73,502 12.48%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,647 82,999 84,962 79,703 51,190 47,777 73,502 12.48%
NOSH 51,255 50,000 51,182 51,091 51,190 47,777 48,357 3.96%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.87% 0.15% 1.21% 0.81% 0.07% -1.16% 2.10% -
ROE 2.61% 0.27% 1.78% 1.49% -0.58% 0.36% 2.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 229.32 215.73 219.20 212.41 187.52 178.84 199.92 9.60%
EPS 4.46 0.44 2.96 2.32 -0.58 0.32 4.20 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.66 1.66 1.56 1.00 1.00 1.52 8.19%
Adjusted Per Share Value based on latest NOSH - 51,450
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.78 18.15 18.88 18.26 16.15 14.38 16.27 13.95%
EPS 0.38 0.04 0.25 0.20 -0.05 0.03 0.34 7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1397 0.143 0.1341 0.0861 0.0804 0.1237 12.48%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.81 0.68 0.62 0.69 0.68 0.86 1.09 -
P/RPS 0.35 0.32 0.28 0.32 0.36 0.48 0.55 -26.07%
P/EPS 18.16 154.55 20.95 29.74 -116.81 238.89 25.95 -21.22%
EY 5.51 0.65 4.77 3.36 -0.86 0.42 3.85 27.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.37 0.44 0.68 0.86 0.72 -24.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 02/06/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.64 0.73 0.80 0.63 0.69 0.67 0.89 -
P/RPS 0.28 0.34 0.36 0.30 0.37 0.37 0.45 -27.17%
P/EPS 14.35 165.91 27.03 27.16 -118.53 186.11 21.19 -22.93%
EY 6.97 0.60 3.70 3.68 -0.84 0.54 4.72 29.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.48 0.40 0.69 0.67 0.59 -26.79%

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