[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 191.34%
YoY- 274.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 76,360 34,936 124,541 91,876 58,770 26,966 112,192 -22.67%
PBT 9,724 2,600 7,083 5,051 2,491 335 2,416 153.67%
Tax -2,035 -655 -2,237 -1,894 -1,390 -294 -1,058 54.84%
NP 7,689 1,945 4,846 3,157 1,101 41 1,358 218.68%
-
NP to SH 7,996 2,084 5,130 3,330 1,143 55 1,515 204.06%
-
Tax Rate 20.93% 25.19% 31.58% 37.50% 55.80% 87.76% 43.79% -
Total Cost 68,671 32,991 119,695 88,719 57,669 26,925 110,834 -27.38%
-
Net Worth 98,809 91,492 90,256 88,765 87,647 82,999 84,962 10.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,533 - 1,282 - - - - -
Div Payout % 31.69% - 24.99% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 98,809 91,492 90,256 88,765 87,647 82,999 84,962 10.62%
NOSH 50,671 50,829 51,282 51,309 51,255 50,000 51,182 -0.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.07% 5.57% 3.89% 3.44% 1.87% 0.15% 1.21% -
ROE 8.09% 2.28% 5.68% 3.75% 1.30% 0.07% 1.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 150.70 68.73 242.85 179.06 114.66 53.93 219.20 -22.15%
EPS 15.78 4.10 10.00 6.49 2.23 0.11 2.96 206.10%
DPS 5.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.80 1.76 1.73 1.71 1.66 1.66 11.36%
Adjusted Per Share Value based on latest NOSH - 51,338
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.85 5.88 20.96 15.46 9.89 4.54 18.88 -22.67%
EPS 1.35 0.35 0.86 0.56 0.19 0.01 0.25 208.74%
DPS 0.43 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.154 0.1519 0.1494 0.1475 0.1397 0.143 10.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.93 0.85 0.87 0.62 0.81 0.68 0.62 -
P/RPS 1.28 1.24 0.36 0.35 0.71 1.26 0.28 176.21%
P/EPS 12.23 20.73 8.70 9.55 36.32 618.18 20.95 -30.21%
EY 8.18 4.82 11.50 10.47 2.75 0.16 4.77 43.41%
DY 2.59 0.00 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.47 0.49 0.36 0.47 0.41 0.37 93.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 27/02/06 -
Price 2.29 0.98 0.95 0.80 0.64 0.73 0.80 -
P/RPS 1.52 1.43 0.39 0.45 0.56 1.35 0.36 161.92%
P/EPS 14.51 23.90 9.50 12.33 28.70 663.64 27.03 -34.02%
EY 6.89 4.18 10.53 8.11 3.48 0.15 3.70 51.53%
DY 2.18 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.54 0.54 0.46 0.37 0.44 0.48 81.41%

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