[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -91.89%
YoY- -72.29%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 98,265 77,695 48,219 23,210 93,532 69,121 48,613 59.66%
PBT 2,647 2,945 1,924 952 8,643 6,682 5,360 -37.44%
Tax -1,640 -1,369 -856 -546 -3,636 -2,103 -1,616 0.98%
NP 1,007 1,576 1,068 406 5,007 4,579 3,744 -58.23%
-
NP to SH 1,007 1,576 1,068 406 5,007 4,579 3,744 -58.23%
-
Tax Rate 61.96% 46.49% 44.49% 57.35% 42.07% 31.47% 30.15% -
Total Cost 97,258 76,119 47,151 22,804 88,525 64,542 44,869 67.25%
-
Net Worth 67,429 67,923 67,550 68,663 59,310 55,826 48,923 23.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 1,915 - - -
Div Payout % - - - - 38.26% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 67,429 67,923 67,550 68,663 59,310 55,826 48,923 23.77%
NOSH 44,361 44,394 44,499 44,615 38,309 36,283 32,192 23.76%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.02% 2.03% 2.21% 1.75% 5.35% 6.62% 7.70% -
ROE 1.49% 2.32% 1.58% 0.59% 8.44% 8.20% 7.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 221.51 175.01 108.36 52.02 244.15 190.50 151.01 29.00%
EPS 2.27 3.55 2.40 0.91 13.07 12.62 11.63 -66.25%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.52 1.53 1.518 1.539 1.5482 1.5386 1.5197 0.01%
Adjusted Per Share Value based on latest NOSH - 44,615
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.54 13.07 8.11 3.91 15.74 11.63 8.18 59.69%
EPS 0.17 0.27 0.18 0.07 0.84 0.77 0.63 -58.14%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.1135 0.1143 0.1137 0.1155 0.0998 0.0939 0.0823 23.82%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.12 1.13 1.46 1.58 2.01 1.25 1.31 -
P/RPS 0.51 0.65 1.35 3.04 0.82 0.66 0.87 -29.88%
P/EPS 49.34 31.83 60.83 173.63 15.38 9.90 11.26 167.05%
EY 2.03 3.14 1.64 0.58 6.50 10.10 8.88 -62.51%
DY 0.00 0.00 0.00 0.00 2.49 0.00 0.00 -
P/NAPS 0.74 0.74 0.96 1.03 1.30 0.81 0.86 -9.50%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 29/08/01 -
Price 1.05 1.10 1.43 1.52 1.63 2.41 1.39 -
P/RPS 0.47 0.63 1.32 2.92 0.67 1.27 0.92 -36.01%
P/EPS 46.26 30.99 59.58 167.03 12.47 19.10 11.95 145.93%
EY 2.16 3.23 1.68 0.60 8.02 5.24 8.37 -59.36%
DY 0.00 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 0.69 0.72 0.94 0.99 1.05 1.57 0.91 -16.80%

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