[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -46.11%
YoY- 216.74%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Revenue 96,678 64,872 42,177 21,091 76,521 76,521 55,266 56.15%
PBT 3,810 3,459 2,440 1,371 3,327 3,329 2,081 61.92%
Tax -1,779 -1,863 -1,257 -671 -2,028 -2,030 -1,428 19.14%
NP 2,031 1,596 1,183 700 1,299 1,299 653 147.01%
-
NP to SH 2,031 1,596 1,183 700 1,299 1,299 653 147.01%
-
Tax Rate 46.69% 53.86% 51.52% 48.94% 60.96% 60.98% 68.62% -
Total Cost 94,647 63,276 40,994 20,391 75,222 75,222 54,613 54.99%
-
Net Worth 73,502 73,290 72,029 69,078 67,619 68,508 67,965 6.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Net Worth 73,502 73,290 72,029 69,078 67,619 68,508 67,965 6.44%
NOSH 48,357 48,217 47,701 46,052 44,486 44,486 44,421 7.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
NP Margin 2.10% 2.46% 2.80% 3.32% 1.70% 1.70% 1.18% -
ROE 2.76% 2.18% 1.64% 1.01% 1.92% 1.90% 0.96% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
RPS 199.92 134.54 88.42 45.80 172.01 172.01 124.41 45.93%
EPS 4.20 3.31 2.48 1.52 2.92 2.92 1.47 130.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.51 1.50 1.52 1.54 1.53 -0.52%
Adjusted Per Share Value based on latest NOSH - 46,052
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
RPS 16.27 10.92 7.10 3.55 12.88 12.88 9.30 56.16%
EPS 0.34 0.27 0.20 0.12 0.22 0.22 0.11 145.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.1233 0.1212 0.1162 0.1138 0.1153 0.1144 6.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 -
Price 1.09 0.99 1.10 1.33 1.20 1.19 1.15 -
P/RPS 0.55 0.74 1.24 2.90 0.70 0.69 0.92 -33.63%
P/EPS 25.95 29.91 44.35 87.50 41.10 40.75 78.23 -58.49%
EY 3.85 3.34 2.25 1.14 2.43 2.45 1.28 140.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.73 0.89 0.79 0.77 0.75 -3.20%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Date 24/02/05 25/11/04 18/08/04 27/05/04 - 26/02/04 19/11/03 -
Price 0.89 1.06 1.00 1.13 0.00 1.60 1.21 -
P/RPS 0.45 0.79 1.13 2.47 0.00 0.93 0.97 -45.77%
P/EPS 21.19 32.02 40.32 74.34 0.00 54.79 82.31 -66.08%
EY 4.72 3.12 2.48 1.35 0.00 1.83 1.21 195.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.66 0.75 0.00 1.04 0.79 -20.75%

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