[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -52.08%
YoY- -79.89%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 73,688 74,112 74,100 98,265 103,593 96,438 92,840 -14.26%
PBT 2,774 2,526 2,664 2,647 3,926 3,848 3,808 -19.02%
Tax -1,904 -2,000 -1,780 -1,640 -1,825 -1,712 -2,184 -8.73%
NP 870 526 884 1,007 2,101 2,136 1,624 -34.01%
-
NP to SH 870 526 884 1,007 2,101 2,136 1,624 -34.01%
-
Tax Rate 68.64% 79.18% 66.82% 61.96% 46.48% 44.49% 57.35% -
Total Cost 72,817 73,586 73,216 97,258 101,492 94,302 91,216 -13.93%
-
Net Worth 67,965 67,755 67,183 67,429 67,923 67,550 68,663 -0.67%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 67,965 67,755 67,183 67,429 67,923 67,550 68,663 -0.67%
NOSH 44,421 44,576 44,200 44,361 44,394 44,499 44,615 -0.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.18% 0.71% 1.19% 1.02% 2.03% 2.21% 1.75% -
ROE 1.28% 0.78% 1.32% 1.49% 3.09% 3.16% 2.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 165.88 166.26 167.65 221.51 233.35 216.71 208.09 -14.01%
EPS 1.96 1.18 2.00 2.27 4.73 4.80 3.64 -33.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.52 1.52 1.53 1.518 1.539 -0.38%
Adjusted Per Share Value based on latest NOSH - 44,453
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.40 12.47 12.47 16.54 17.43 16.23 15.62 -14.25%
EPS 0.15 0.09 0.15 0.17 0.35 0.36 0.27 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.114 0.1131 0.1135 0.1143 0.1137 0.1155 -0.63%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.05 1.00 1.12 1.13 1.46 1.58 -
P/RPS 0.69 0.63 0.60 0.51 0.48 0.67 0.76 -6.23%
P/EPS 58.67 88.98 50.00 49.34 23.87 30.42 43.41 22.21%
EY 1.70 1.12 2.00 2.03 4.19 3.29 2.30 -18.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.66 0.74 0.74 0.96 1.03 -19.04%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 27/05/03 27/02/03 27/11/02 29/08/02 30/05/02 -
Price 1.21 1.18 0.97 1.05 1.10 1.43 1.52 -
P/RPS 0.73 0.71 0.58 0.47 0.47 0.66 0.73 0.00%
P/EPS 61.73 100.00 48.50 46.26 23.24 29.79 41.76 29.73%
EY 1.62 1.00 2.06 2.16 4.30 3.36 2.39 -22.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.64 0.69 0.72 0.94 0.99 -13.95%

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