[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 148.29%
YoY- -58.57%
View:
Show?
Cumulative Result
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,091 76,521 76,521 55,266 37,056 18,525 98,265 -70.82%
PBT 1,371 3,327 3,329 2,081 1,263 666 2,647 -40.93%
Tax -671 -2,028 -2,030 -1,428 -1,000 -445 -1,640 -51.09%
NP 700 1,299 1,299 653 263 221 1,007 -25.25%
-
NP to SH 700 1,299 1,299 653 263 221 1,007 -25.25%
-
Tax Rate 48.94% 60.96% 60.98% 68.62% 79.18% 66.82% 61.96% -
Total Cost 20,391 75,222 75,222 54,613 36,793 18,304 97,258 -71.36%
-
Net Worth 69,078 67,619 68,508 67,965 67,755 67,183 67,429 1.95%
Dividend
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 69,078 67,619 68,508 67,965 67,755 67,183 67,429 1.95%
NOSH 46,052 44,486 44,486 44,421 44,576 44,200 44,361 3.03%
Ratio Analysis
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.32% 1.70% 1.70% 1.18% 0.71% 1.19% 1.02% -
ROE 1.01% 1.92% 1.90% 0.96% 0.39% 0.33% 1.49% -
Per Share
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 45.80 172.01 172.01 124.41 83.13 41.91 221.51 -71.68%
EPS 1.52 2.92 2.92 1.47 0.59 0.50 2.27 -27.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.52 1.54 1.53 1.52 1.52 1.52 -1.05%
Adjusted Per Share Value based on latest NOSH - 44,318
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.55 12.88 12.88 9.30 6.24 3.12 16.54 -70.82%
EPS 0.12 0.22 0.22 0.11 0.04 0.04 0.17 -24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1138 0.1153 0.1144 0.114 0.1131 0.1135 1.89%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.33 1.20 1.19 1.15 1.05 1.00 1.12 -
P/RPS 2.90 0.70 0.69 0.92 1.26 2.39 0.51 301.96%
P/EPS 87.50 41.10 40.75 78.23 177.97 200.00 49.34 58.18%
EY 1.14 2.43 2.45 1.28 0.56 0.50 2.03 -36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.77 0.75 0.69 0.66 0.74 15.92%
Price Multiplier on Announcement Date
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/05/04 - 26/02/04 19/11/03 28/08/03 27/05/03 27/02/03 -
Price 1.13 0.00 1.60 1.21 1.18 0.97 1.05 -
P/RPS 2.47 0.00 0.93 0.97 1.42 2.31 0.47 277.39%
P/EPS 74.34 0.00 54.79 82.31 200.00 194.00 46.26 46.18%
EY 1.35 0.00 1.83 1.21 0.50 0.52 2.16 -31.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 1.04 0.79 0.78 0.64 0.69 6.90%

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