[CJCEN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 283.69%
YoY- 599.56%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 38,077 163,022 116,905 76,360 34,936 124,541 91,876 -44.38%
PBT 10,718 23,659 15,843 9,724 2,600 7,083 5,051 65.05%
Tax -978 -3,304 -1,478 -2,035 -655 -2,237 -1,894 -35.61%
NP 9,740 20,355 14,365 7,689 1,945 4,846 3,157 111.78%
-
NP to SH 9,786 20,831 14,780 7,996 2,084 5,130 3,330 105.03%
-
Tax Rate 9.12% 13.97% 9.33% 20.93% 25.19% 31.58% 37.50% -
Total Cost 28,337 142,667 102,540 68,671 32,991 119,695 88,719 -53.24%
-
Net Worth 102,514 106,314 102,130 98,809 91,492 90,256 88,765 10.06%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,086 2,540 2,533 - 1,282 - -
Div Payout % - 24.42% 17.19% 31.69% - 24.99% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 102,514 106,314 102,130 98,809 91,492 90,256 88,765 10.06%
NOSH 55,413 50,868 50,811 50,671 50,829 51,282 51,309 5.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.58% 12.49% 12.29% 10.07% 5.57% 3.89% 3.44% -
ROE 9.55% 19.59% 14.47% 8.09% 2.28% 5.68% 3.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 68.71 320.48 230.08 150.70 68.73 242.85 179.06 -47.16%
EPS 17.66 40.95 29.09 15.78 4.10 10.00 6.49 94.78%
DPS 0.00 10.00 5.00 5.00 0.00 2.50 0.00 -
NAPS 1.85 2.09 2.01 1.95 1.80 1.76 1.73 4.56%
Adjusted Per Share Value based on latest NOSH - 50,703
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.41 27.43 19.67 12.85 5.88 20.96 15.46 -44.36%
EPS 1.65 3.51 2.49 1.35 0.35 0.86 0.56 105.38%
DPS 0.00 0.86 0.43 0.43 0.00 0.22 0.00 -
NAPS 0.1725 0.1789 0.1719 0.1663 0.154 0.1519 0.1494 10.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.71 1.99 2.40 1.93 0.85 0.87 0.62 -
P/RPS 2.49 0.62 1.04 1.28 1.24 0.36 0.35 269.46%
P/EPS 9.68 4.86 8.25 12.23 20.73 8.70 9.55 0.90%
EY 10.33 20.58 12.12 8.18 4.82 11.50 10.47 -0.89%
DY 0.00 5.03 2.08 2.59 0.00 2.87 0.00 -
P/NAPS 0.92 0.95 1.19 0.99 0.47 0.49 0.36 86.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 -
Price 1.77 1.67 2.26 2.29 0.98 0.95 0.80 -
P/RPS 2.58 0.52 0.98 1.52 1.43 0.39 0.45 219.99%
P/EPS 10.02 4.08 7.77 14.51 23.90 9.50 12.33 -12.90%
EY 9.98 24.52 12.87 6.89 4.18 10.53 8.11 14.82%
DY 0.00 5.99 2.21 2.18 0.00 2.63 0.00 -
P/NAPS 0.96 0.80 1.12 1.17 0.54 0.54 0.46 63.23%

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