[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -91.53%
YoY- -93.86%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 112,192 108,522 95,992 85,444 96,678 86,496 84,354 20.87%
PBT 2,416 1,532 458 -904 3,810 4,612 4,880 -37.33%
Tax -1,058 -650 -392 -84 -1,779 -2,484 -2,514 -43.75%
NP 1,358 881 66 -988 2,031 2,128 2,366 -30.86%
-
NP to SH 1,515 1,185 -298 172 2,031 2,128 2,366 -25.64%
-
Tax Rate 43.79% 42.43% 85.59% - 46.69% 53.86% 51.52% -
Total Cost 110,834 107,641 95,926 86,432 94,647 84,368 81,988 22.19%
-
Net Worth 84,962 79,703 51,190 47,777 73,502 73,290 72,029 11.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,962 79,703 51,190 47,777 73,502 73,290 72,029 11.60%
NOSH 51,182 51,091 51,190 47,777 48,357 48,217 47,701 4.79%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.21% 0.81% 0.07% -1.16% 2.10% 2.46% 2.80% -
ROE 1.78% 1.49% -0.58% 0.36% 2.76% 2.90% 3.28% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 219.20 212.41 187.52 178.84 199.92 179.39 176.84 15.34%
EPS 2.96 2.32 -0.58 0.32 4.20 4.41 4.96 -29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.56 1.00 1.00 1.52 1.52 1.51 6.49%
Adjusted Per Share Value based on latest NOSH - 47,777
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.88 18.26 16.15 14.38 16.27 14.56 14.20 20.85%
EPS 0.25 0.20 -0.05 0.03 0.34 0.36 0.40 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1341 0.0861 0.0804 0.1237 0.1233 0.1212 11.62%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.62 0.69 0.68 0.86 1.09 0.99 1.10 -
P/RPS 0.28 0.32 0.36 0.48 0.55 0.55 0.62 -41.05%
P/EPS 20.95 29.74 -116.81 238.89 25.95 22.43 22.18 -3.72%
EY 4.77 3.36 -0.86 0.42 3.85 4.46 4.51 3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.68 0.86 0.72 0.65 0.73 -36.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 18/08/04 -
Price 0.80 0.63 0.69 0.67 0.89 1.06 1.00 -
P/RPS 0.36 0.30 0.37 0.37 0.45 0.59 0.57 -26.32%
P/EPS 27.03 27.16 -118.53 186.11 21.19 24.02 20.16 21.52%
EY 3.70 3.68 -0.84 0.54 4.72 4.16 4.96 -17.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.69 0.67 0.59 0.70 0.66 -19.08%

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