[CJCEN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1978.18%
YoY- 867.11%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 34,936 124,541 91,876 58,770 26,966 112,192 81,392 -43.12%
PBT 2,600 7,083 5,051 2,491 335 2,416 1,149 72.44%
Tax -655 -2,237 -1,894 -1,390 -294 -1,058 -488 21.70%
NP 1,945 4,846 3,157 1,101 41 1,358 661 105.47%
-
NP to SH 2,084 5,130 3,330 1,143 55 1,515 889 76.55%
-
Tax Rate 25.19% 31.58% 37.50% 55.80% 87.76% 43.79% 42.47% -
Total Cost 32,991 119,695 88,719 57,669 26,925 110,834 80,731 -44.96%
-
Net Worth 91,492 90,256 88,765 87,647 82,999 84,962 79,703 9.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,282 - - - - - -
Div Payout % - 24.99% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 91,492 90,256 88,765 87,647 82,999 84,962 79,703 9.64%
NOSH 50,829 51,282 51,309 51,255 50,000 51,182 51,091 -0.34%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.57% 3.89% 3.44% 1.87% 0.15% 1.21% 0.81% -
ROE 2.28% 5.68% 3.75% 1.30% 0.07% 1.78% 1.12% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 68.73 242.85 179.06 114.66 53.93 219.20 159.30 -42.93%
EPS 4.10 10.00 6.49 2.23 0.11 2.96 1.74 77.16%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.73 1.71 1.66 1.66 1.56 10.01%
Adjusted Per Share Value based on latest NOSH - 51,367
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.88 20.96 15.46 9.89 4.54 18.88 13.70 -43.13%
EPS 0.35 0.86 0.56 0.19 0.01 0.25 0.15 76.01%
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.1519 0.1494 0.1475 0.1397 0.143 0.1341 9.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.87 0.62 0.81 0.68 0.62 0.69 -
P/RPS 1.24 0.36 0.35 0.71 1.26 0.28 0.43 102.72%
P/EPS 20.73 8.70 9.55 36.32 618.18 20.95 39.66 -35.13%
EY 4.82 11.50 10.47 2.75 0.16 4.77 2.52 54.14%
DY 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.36 0.47 0.41 0.37 0.44 4.49%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 27/02/06 24/11/05 -
Price 0.98 0.95 0.80 0.64 0.73 0.80 0.63 -
P/RPS 1.43 0.39 0.45 0.56 1.35 0.36 0.40 133.98%
P/EPS 23.90 9.50 12.33 28.70 663.64 27.03 36.21 -24.21%
EY 4.18 10.53 8.11 3.48 0.15 3.70 2.76 31.91%
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.46 0.37 0.44 0.48 0.40 22.17%

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