[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1071.8%
YoY- 36.87%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 843,022 851,801 902,054 937,408 635,707 599,114 480,780 45.26%
PBT 28,849 36,625 27,872 -7,428 -4,971 -6,029 -11,790 -
Tax -22,142 -35,796 -48,600 -1,352 6,017 -253 3,372 -
NP 6,707 829 -20,728 -8,780 1,046 -6,282 -8,418 -
-
NP to SH 6,722 844 -20,858 -8,960 922 -6,405 -8,520 -
-
Tax Rate 76.75% 97.74% 174.37% - - - - -
Total Cost 836,315 850,972 922,782 946,188 634,661 605,397 489,198 42.83%
-
Net Worth 422,478 416,701 404,963 410,963 417,930 413,126 296,515 26.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 422,478 416,701 404,963 410,963 417,930 413,126 296,515 26.53%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 394,229 31.36%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.80% 0.10% -2.30% -0.94% 0.16% -1.05% -1.75% -
ROE 1.59% 0.20% -5.15% -2.18% 0.22% -1.55% -2.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 143.67 145.13 153.70 159.67 108.00 101.51 113.50 16.96%
EPS 1.15 0.15 -3.56 -1.52 0.19 -1.37 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.69 0.70 0.71 0.70 0.70 1.89%
Adjusted Per Share Value based on latest NOSH - 594,229
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 141.87 143.35 151.80 157.75 106.98 100.82 80.91 45.26%
EPS 1.13 0.14 -3.51 -1.51 0.16 -1.08 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.711 0.7012 0.6815 0.6916 0.7033 0.6952 0.499 26.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.555 0.515 0.46 0.50 0.43 0.36 0.375 -
P/RPS 0.39 0.35 0.30 0.31 0.40 0.35 0.33 11.74%
P/EPS 48.45 358.12 -12.94 -32.76 274.53 -33.17 -18.64 -
EY 2.06 0.28 -7.73 -3.05 0.36 -3.01 -5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.67 0.71 0.61 0.51 0.54 26.60%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 18/11/21 25/08/21 25/05/21 25/02/21 23/11/20 27/08/20 -
Price 0.57 0.635 0.49 0.47 0.51 0.455 0.335 -
P/RPS 0.40 0.44 0.32 0.29 0.47 0.45 0.30 21.07%
P/EPS 49.76 441.57 -13.79 -30.80 325.60 -41.92 -16.66 -
EY 2.01 0.23 -7.25 -3.25 0.31 -2.39 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.71 0.67 0.72 0.65 0.48 39.27%

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