[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -17.99%
YoY- -31.61%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 103,593 96,438 92,840 93,532 92,161 97,226 87,592 11.82%
PBT 3,926 3,848 3,808 8,643 8,909 10,720 8,384 -39.67%
Tax -1,825 -1,712 -2,184 -3,636 -2,804 -3,232 -2,524 -19.42%
NP 2,101 2,136 1,624 5,007 6,105 7,488 5,860 -49.50%
-
NP to SH 2,101 2,136 1,624 5,007 6,105 7,488 5,860 -49.50%
-
Tax Rate 46.48% 44.49% 57.35% 42.07% 31.47% 30.15% 30.10% -
Total Cost 101,492 94,302 91,216 88,525 86,056 89,738 81,732 15.51%
-
Net Worth 67,923 67,550 68,663 59,310 55,826 48,923 39,812 42.73%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,915 - - - -
Div Payout % - - - 38.26% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 67,923 67,550 68,663 59,310 55,826 48,923 39,812 42.73%
NOSH 44,394 44,499 44,615 38,309 36,283 32,192 29,897 30.12%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.03% 2.21% 1.75% 5.35% 6.62% 7.70% 6.69% -
ROE 3.09% 3.16% 2.37% 8.44% 10.94% 15.31% 14.72% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 233.35 216.71 208.09 244.15 254.00 302.01 292.97 -14.06%
EPS 4.73 4.80 3.64 13.07 16.83 23.26 19.60 -61.20%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.53 1.518 1.539 1.5482 1.5386 1.5197 1.3316 9.69%
Adjusted Per Share Value based on latest NOSH - 44,583
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 17.43 16.23 15.62 15.74 15.51 16.36 14.74 11.81%
EPS 0.35 0.36 0.27 0.84 1.03 1.26 0.99 -49.97%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.1143 0.1137 0.1155 0.0998 0.0939 0.0823 0.067 42.72%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 - -
Price 1.13 1.46 1.58 2.01 1.25 1.31 0.00 -
P/RPS 0.48 0.67 0.76 0.82 0.49 0.43 0.00 -
P/EPS 23.87 30.42 43.41 15.38 7.43 5.63 0.00 -
EY 4.19 3.29 2.30 6.50 13.46 17.76 0.00 -
DY 0.00 0.00 0.00 2.49 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 1.03 1.30 0.81 0.86 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 29/08/01 25/05/01 -
Price 1.10 1.43 1.52 1.63 2.41 1.39 0.00 -
P/RPS 0.47 0.66 0.73 0.67 0.95 0.46 0.00 -
P/EPS 23.24 29.79 41.76 12.47 14.32 5.98 0.00 -
EY 4.30 3.36 2.39 8.02 6.98 16.73 0.00 -
DY 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
P/NAPS 0.72 0.94 0.99 1.05 1.57 0.91 0.00 -

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