[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -59.38%
YoY- 3689.09%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 163,022 116,905 76,360 34,936 124,541 91,876 58,770 97.05%
PBT 23,659 15,843 9,724 2,600 7,083 5,051 2,491 346.65%
Tax -3,304 -1,478 -2,035 -655 -2,237 -1,894 -1,390 77.82%
NP 20,355 14,365 7,689 1,945 4,846 3,157 1,101 595.47%
-
NP to SH 20,831 14,780 7,996 2,084 5,130 3,330 1,143 588.88%
-
Tax Rate 13.97% 9.33% 20.93% 25.19% 31.58% 37.50% 55.80% -
Total Cost 142,667 102,540 68,671 32,991 119,695 88,719 57,669 82.61%
-
Net Worth 106,314 102,130 98,809 91,492 90,256 88,765 87,647 13.69%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,086 2,540 2,533 - 1,282 - - -
Div Payout % 24.42% 17.19% 31.69% - 24.99% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 106,314 102,130 98,809 91,492 90,256 88,765 87,647 13.69%
NOSH 50,868 50,811 50,671 50,829 51,282 51,309 51,255 -0.50%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.49% 12.29% 10.07% 5.57% 3.89% 3.44% 1.87% -
ROE 19.59% 14.47% 8.09% 2.28% 5.68% 3.75% 1.30% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 320.48 230.08 150.70 68.73 242.85 179.06 114.66 98.05%
EPS 40.95 29.09 15.78 4.10 10.00 6.49 2.23 592.35%
DPS 10.00 5.00 5.00 0.00 2.50 0.00 0.00 -
NAPS 2.09 2.01 1.95 1.80 1.76 1.73 1.71 14.27%
Adjusted Per Share Value based on latest NOSH - 50,829
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.43 19.67 12.85 5.88 20.96 15.46 9.89 97.03%
EPS 3.51 2.49 1.35 0.35 0.86 0.56 0.19 595.12%
DPS 0.86 0.43 0.43 0.00 0.22 0.00 0.00 -
NAPS 0.1789 0.1719 0.1663 0.154 0.1519 0.1494 0.1475 13.69%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.99 2.40 1.93 0.85 0.87 0.62 0.81 -
P/RPS 0.62 1.04 1.28 1.24 0.36 0.35 0.71 -8.61%
P/EPS 4.86 8.25 12.23 20.73 8.70 9.55 36.32 -73.74%
EY 20.58 12.12 8.18 4.82 11.50 10.47 2.75 281.19%
DY 5.03 2.08 2.59 0.00 2.87 0.00 0.00 -
P/NAPS 0.95 1.19 0.99 0.47 0.49 0.36 0.47 59.65%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 -
Price 1.67 2.26 2.29 0.98 0.95 0.80 0.64 -
P/RPS 0.52 0.98 1.52 1.43 0.39 0.45 0.56 -4.80%
P/EPS 4.08 7.77 14.51 23.90 9.50 12.33 28.70 -72.66%
EY 24.52 12.87 6.89 4.18 10.53 8.11 3.48 266.22%
DY 5.99 2.21 2.18 0.00 2.63 0.00 0.00 -
P/NAPS 0.80 1.12 1.17 0.54 0.54 0.46 0.37 66.97%

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