[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 27.26%
YoY- 56.35%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 81,392 47,996 21,361 96,678 64,872 42,177 21,091 145.82%
PBT 1,149 229 -226 3,810 3,459 2,440 1,371 -11.10%
Tax -488 -196 -21 -1,779 -1,863 -1,257 -671 -19.11%
NP 661 33 -247 2,031 1,596 1,183 700 -3.74%
-
NP to SH 889 -149 43 2,031 1,596 1,183 700 17.25%
-
Tax Rate 42.47% 85.59% - 46.69% 53.86% 51.52% 48.94% -
Total Cost 80,731 47,963 21,608 94,647 63,276 40,994 20,391 150.05%
-
Net Worth 79,703 51,190 47,777 73,502 73,290 72,029 69,078 9.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 79,703 51,190 47,777 73,502 73,290 72,029 69,078 9.99%
NOSH 51,091 51,190 47,777 48,357 48,217 47,701 46,052 7.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.81% 0.07% -1.16% 2.10% 2.46% 2.80% 3.32% -
ROE 1.12% -0.29% 0.09% 2.76% 2.18% 1.64% 1.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 159.30 93.76 44.71 199.92 134.54 88.42 45.80 129.38%
EPS 1.74 -0.29 0.08 4.20 3.31 2.48 1.52 9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.00 1.00 1.52 1.52 1.51 1.50 2.64%
Adjusted Per Share Value based on latest NOSH - 48,988
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.70 8.08 3.59 16.27 10.92 7.10 3.55 145.83%
EPS 0.15 -0.03 0.01 0.34 0.27 0.20 0.12 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.0861 0.0804 0.1237 0.1233 0.1212 0.1162 10.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.69 0.68 0.86 1.09 0.99 1.10 1.33 -
P/RPS 0.43 0.73 1.92 0.55 0.74 1.24 2.90 -71.95%
P/EPS 39.66 -233.62 955.56 25.95 29.91 44.35 87.50 -40.96%
EY 2.52 -0.43 0.10 3.85 3.34 2.25 1.14 69.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.86 0.72 0.65 0.73 0.89 -37.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 18/08/04 27/05/04 -
Price 0.63 0.69 0.67 0.89 1.06 1.00 1.13 -
P/RPS 0.40 0.74 1.50 0.45 0.79 1.13 2.47 -70.25%
P/EPS 36.21 -237.06 744.44 21.19 32.02 40.32 74.34 -38.06%
EY 2.76 -0.42 0.13 4.72 3.12 2.48 1.35 61.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.69 0.67 0.59 0.70 0.66 0.75 -34.20%

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