[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -85.48%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 124,541 122,501 117,540 107,864 112,192 108,522 95,992 18.89%
PBT 7,083 6,734 4,982 1,340 2,416 1,532 458 517.63%
Tax -2,237 -2,525 -2,780 -1,176 -1,058 -650 -392 218.32%
NP 4,846 4,209 2,202 164 1,358 881 66 1639.78%
-
NP to SH 5,130 4,440 2,286 220 1,515 1,185 -298 -
-
Tax Rate 31.58% 37.50% 55.80% 87.76% 43.79% 42.43% 85.59% -
Total Cost 119,695 118,292 115,338 107,700 110,834 107,641 95,926 15.85%
-
Net Worth 90,256 88,765 87,647 82,999 84,962 79,703 51,190 45.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,282 - - - - - - -
Div Payout % 24.99% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 90,256 88,765 87,647 82,999 84,962 79,703 51,190 45.79%
NOSH 51,282 51,309 51,255 50,000 51,182 51,091 51,190 0.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.89% 3.44% 1.87% 0.15% 1.21% 0.81% 0.07% -
ROE 5.68% 5.00% 2.61% 0.27% 1.78% 1.49% -0.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 242.85 238.75 229.32 215.73 219.20 212.41 187.52 18.75%
EPS 10.00 8.65 4.46 0.44 2.96 2.32 -0.58 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.73 1.71 1.66 1.66 1.56 1.00 45.62%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.96 20.62 19.78 18.15 18.88 18.26 16.15 18.92%
EPS 0.86 0.75 0.38 0.04 0.25 0.20 -0.05 -
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1494 0.1475 0.1397 0.143 0.1341 0.0861 45.85%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.87 0.62 0.81 0.68 0.62 0.69 0.68 -
P/RPS 0.36 0.26 0.35 0.32 0.28 0.32 0.36 0.00%
P/EPS 8.70 7.16 18.16 154.55 20.95 29.74 -116.81 -
EY 11.50 13.96 5.51 0.65 4.77 3.36 -0.86 -
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.47 0.41 0.37 0.44 0.68 -19.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 02/06/06 27/02/06 24/11/05 25/08/05 -
Price 0.95 0.80 0.64 0.73 0.80 0.63 0.69 -
P/RPS 0.39 0.34 0.28 0.34 0.36 0.30 0.37 3.56%
P/EPS 9.50 9.24 14.35 165.91 27.03 27.16 -118.53 -
EY 10.53 10.82 6.97 0.60 3.70 3.68 -0.84 -
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.37 0.44 0.48 0.40 0.69 -15.03%

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