[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 54.05%
YoY- 238.61%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 116,905 76,360 34,936 124,541 91,876 58,770 26,966 165.63%
PBT 15,843 9,724 2,600 7,083 5,051 2,491 335 1204.69%
Tax -1,478 -2,035 -655 -2,237 -1,894 -1,390 -294 193.17%
NP 14,365 7,689 1,945 4,846 3,157 1,101 41 4852.22%
-
NP to SH 14,780 7,996 2,084 5,130 3,330 1,143 55 4050.14%
-
Tax Rate 9.33% 20.93% 25.19% 31.58% 37.50% 55.80% 87.76% -
Total Cost 102,540 68,671 32,991 119,695 88,719 57,669 26,925 143.67%
-
Net Worth 102,130 98,809 91,492 90,256 88,765 87,647 82,999 14.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,540 2,533 - 1,282 - - - -
Div Payout % 17.19% 31.69% - 24.99% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 102,130 98,809 91,492 90,256 88,765 87,647 82,999 14.81%
NOSH 50,811 50,671 50,829 51,282 51,309 51,255 50,000 1.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.29% 10.07% 5.57% 3.89% 3.44% 1.87% 0.15% -
ROE 14.47% 8.09% 2.28% 5.68% 3.75% 1.30% 0.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 230.08 150.70 68.73 242.85 179.06 114.66 53.93 162.81%
EPS 29.09 15.78 4.10 10.00 6.49 2.23 0.11 4006.07%
DPS 5.00 5.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.01 1.95 1.80 1.76 1.73 1.71 1.66 13.59%
Adjusted Per Share Value based on latest NOSH - 51,334
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.67 12.85 5.88 20.96 15.46 9.89 4.54 165.52%
EPS 2.49 1.35 0.35 0.86 0.56 0.19 0.01 3844.65%
DPS 0.43 0.43 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.1719 0.1663 0.154 0.1519 0.1494 0.1475 0.1397 14.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.40 1.93 0.85 0.87 0.62 0.81 0.68 -
P/RPS 1.04 1.28 1.24 0.36 0.35 0.71 1.26 -11.99%
P/EPS 8.25 12.23 20.73 8.70 9.55 36.32 618.18 -94.35%
EY 12.12 8.18 4.82 11.50 10.47 2.75 0.16 1685.57%
DY 2.08 2.59 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 1.19 0.99 0.47 0.49 0.36 0.47 0.41 103.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 -
Price 2.26 2.29 0.98 0.95 0.80 0.64 0.73 -
P/RPS 0.98 1.52 1.43 0.39 0.45 0.56 1.35 -19.21%
P/EPS 7.77 14.51 23.90 9.50 12.33 28.70 663.64 -94.82%
EY 12.87 6.89 4.18 10.53 8.11 3.48 0.15 1840.06%
DY 2.21 2.18 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 0.54 0.54 0.46 0.37 0.44 86.32%

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