[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.56%
YoY- 56.35%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 108,522 95,992 85,444 96,678 86,496 84,354 84,364 18.26%
PBT 1,532 458 -904 3,810 4,612 4,880 5,484 -57.23%
Tax -650 -392 -84 -1,779 -2,484 -2,514 -2,684 -61.11%
NP 881 66 -988 2,031 2,128 2,366 2,800 -53.70%
-
NP to SH 1,185 -298 172 2,031 2,128 2,366 2,800 -43.60%
-
Tax Rate 42.43% 85.59% - 46.69% 53.86% 51.52% 48.94% -
Total Cost 107,641 95,926 86,432 94,647 84,368 81,988 81,564 20.29%
-
Net Worth 79,703 51,190 47,777 73,502 73,290 72,029 69,078 9.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 79,703 51,190 47,777 73,502 73,290 72,029 69,078 9.99%
NOSH 51,091 51,190 47,777 48,357 48,217 47,701 46,052 7.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.81% 0.07% -1.16% 2.10% 2.46% 2.80% 3.32% -
ROE 1.49% -0.58% 0.36% 2.76% 2.90% 3.28% 4.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 212.41 187.52 178.84 199.92 179.39 176.84 183.19 10.35%
EPS 2.32 -0.58 0.32 4.20 4.41 4.96 6.08 -47.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.00 1.00 1.52 1.52 1.51 1.50 2.64%
Adjusted Per Share Value based on latest NOSH - 48,988
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.26 16.15 14.38 16.27 14.56 14.20 14.20 18.23%
EPS 0.20 -0.05 0.03 0.34 0.36 0.40 0.47 -43.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.0861 0.0804 0.1237 0.1233 0.1212 0.1162 10.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.69 0.68 0.86 1.09 0.99 1.10 1.33 -
P/RPS 0.32 0.36 0.48 0.55 0.55 0.62 0.73 -42.26%
P/EPS 29.74 -116.81 238.89 25.95 22.43 22.18 21.88 22.68%
EY 3.36 -0.86 0.42 3.85 4.46 4.51 4.57 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.86 0.72 0.65 0.73 0.89 -37.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 18/08/04 27/05/04 -
Price 0.63 0.69 0.67 0.89 1.06 1.00 1.13 -
P/RPS 0.30 0.37 0.37 0.45 0.59 0.57 0.62 -38.33%
P/EPS 27.16 -118.53 186.11 21.19 24.02 20.16 18.59 28.72%
EY 3.68 -0.84 0.54 4.72 4.16 4.96 5.38 -22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.69 0.67 0.59 0.70 0.66 0.75 -34.20%

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