[CJCEN] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 804.65%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 26,966 30,800 33,396 26,635 21,361 31,806 22,695 12.19%
PBT 335 1,265 920 455 -226 352 1,019 -52.39%
Tax -294 -568 -292 -174 -21 84 -606 -38.28%
NP 41 697 628 281 -247 436 413 -78.59%
-
NP to SH 55 743 674 389 43 436 413 -73.95%
-
Tax Rate 87.76% 44.90% 31.74% 38.24% - -23.86% 59.47% -
Total Cost 26,925 30,103 32,768 26,354 21,608 31,370 22,282 13.46%
-
Net Worth 82,999 51,311 80,262 50,882 47,777 74,462 74,733 7.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 82,999 51,311 80,262 50,882 47,777 74,462 74,733 7.25%
NOSH 50,000 51,311 51,450 50,882 47,777 48,988 49,166 1.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.15% 2.26% 1.88% 1.06% -1.16% 1.37% 1.82% -
ROE 0.07% 1.45% 0.84% 0.76% 0.09% 0.59% 0.55% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 53.93 60.03 64.91 52.35 44.71 64.93 46.16 10.93%
EPS 0.11 1.45 1.31 0.76 0.08 0.89 0.84 -74.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.00 1.56 1.00 1.00 1.52 1.52 6.05%
Adjusted Per Share Value based on latest NOSH - 50,882
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.54 5.18 5.62 4.48 3.59 5.35 3.82 12.21%
EPS 0.01 0.13 0.11 0.07 0.01 0.07 0.07 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1397 0.0863 0.1351 0.0856 0.0804 0.1253 0.1258 7.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.68 0.62 0.69 0.68 0.86 1.09 0.99 -
P/RPS 1.26 1.03 1.06 1.30 1.92 1.68 2.14 -29.77%
P/EPS 618.18 42.82 52.67 88.95 955.56 122.47 117.86 202.18%
EY 0.16 2.34 1.90 1.12 0.10 0.82 0.85 -67.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.44 0.68 0.86 0.72 0.65 -26.47%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 02/06/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 -
Price 0.73 0.80 0.63 0.69 0.67 0.89 1.06 -
P/RPS 1.35 1.33 0.97 1.32 1.50 1.37 2.30 -29.91%
P/EPS 663.64 55.25 48.09 90.25 744.44 100.00 126.19 202.72%
EY 0.15 1.81 2.08 1.11 0.13 1.00 0.79 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.80 0.40 0.69 0.67 0.59 0.70 -26.64%

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