[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 34.91%
YoY- 144.41%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 47,996 21,361 96,678 64,872 42,177 21,091 76,521 -26.74%
PBT 229 -226 3,810 3,459 2,440 1,371 3,327 -83.23%
Tax -196 -21 -1,779 -1,863 -1,257 -671 -2,028 -78.96%
NP 33 -247 2,031 1,596 1,183 700 1,299 -91.37%
-
NP to SH -149 43 2,031 1,596 1,183 700 1,299 -
-
Tax Rate 85.59% - 46.69% 53.86% 51.52% 48.94% 60.96% -
Total Cost 47,963 21,608 94,647 63,276 40,994 20,391 75,222 -25.93%
-
Net Worth 51,190 47,777 73,502 73,290 72,029 69,078 67,619 -16.95%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 51,190 47,777 73,502 73,290 72,029 69,078 67,619 -16.95%
NOSH 51,190 47,777 48,357 48,217 47,701 46,052 44,486 9.81%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.07% -1.16% 2.10% 2.46% 2.80% 3.32% 1.70% -
ROE -0.29% 0.09% 2.76% 2.18% 1.64% 1.01% 1.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 93.76 44.71 199.92 134.54 88.42 45.80 172.01 -33.29%
EPS -0.29 0.08 4.20 3.31 2.48 1.52 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.52 1.52 1.51 1.50 1.52 -24.37%
Adjusted Per Share Value based on latest NOSH - 49,166
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.08 3.59 16.27 10.92 7.10 3.55 12.88 -26.73%
EPS -0.03 0.01 0.34 0.27 0.20 0.12 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0804 0.1237 0.1233 0.1212 0.1162 0.1138 -16.98%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 0.86 1.09 0.99 1.10 1.33 1.20 -
P/RPS 0.73 1.92 0.55 0.74 1.24 2.90 0.70 2.83%
P/EPS -233.62 955.56 25.95 29.91 44.35 87.50 41.10 -
EY -0.43 0.10 3.85 3.34 2.25 1.14 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.72 0.65 0.73 0.89 0.79 -9.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 24/02/05 25/11/04 18/08/04 27/05/04 - -
Price 0.69 0.67 0.89 1.06 1.00 1.13 0.00 -
P/RPS 0.74 1.50 0.45 0.79 1.13 2.47 0.00 -
P/EPS -237.06 744.44 21.19 32.02 40.32 74.34 0.00 -
EY -0.42 0.13 4.72 3.12 2.48 1.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.59 0.70 0.66 0.75 0.00 -

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