[CJCEN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 73.26%
YoY- 63.2%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 31,804 26,966 30,800 33,396 26,635 21,361 31,806 -0.00%
PBT 2,157 335 1,265 920 455 -226 352 235.98%
Tax -1,096 -294 -568 -292 -174 -21 84 -
NP 1,061 41 697 628 281 -247 436 81.21%
-
NP to SH 1,089 55 743 674 389 43 436 84.39%
-
Tax Rate 50.81% 87.76% 44.90% 31.74% 38.24% - -23.86% -
Total Cost 30,743 26,925 30,103 32,768 26,354 21,608 31,370 -1.34%
-
Net Worth 87,839 82,999 51,311 80,262 50,882 47,777 74,462 11.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,839 82,999 51,311 80,262 50,882 47,777 74,462 11.67%
NOSH 51,367 50,000 51,311 51,450 50,882 47,777 48,988 3.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.34% 0.15% 2.26% 1.88% 1.06% -1.16% 1.37% -
ROE 1.24% 0.07% 1.45% 0.84% 0.76% 0.09% 0.59% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.91 53.93 60.03 64.91 52.35 44.71 64.93 -3.13%
EPS 2.12 0.11 1.45 1.31 0.76 0.08 0.89 78.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.66 1.00 1.56 1.00 1.00 1.52 8.19%
Adjusted Per Share Value based on latest NOSH - 51,450
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.35 4.54 5.18 5.62 4.48 3.59 5.35 0.00%
EPS 0.18 0.01 0.13 0.11 0.07 0.01 0.07 88.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1397 0.0863 0.1351 0.0856 0.0804 0.1253 11.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.81 0.68 0.62 0.69 0.68 0.86 1.09 -
P/RPS 1.31 1.26 1.03 1.06 1.30 1.92 1.68 -15.32%
P/EPS 38.21 618.18 42.82 52.67 88.95 955.56 122.47 -54.09%
EY 2.62 0.16 2.34 1.90 1.12 0.10 0.82 117.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.62 0.44 0.68 0.86 0.72 -24.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 02/06/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.64 0.73 0.80 0.63 0.69 0.67 0.89 -
P/RPS 1.03 1.35 1.33 0.97 1.32 1.50 1.37 -17.36%
P/EPS 30.19 663.64 55.25 48.09 90.25 744.44 100.00 -55.09%
EY 3.31 0.15 1.81 2.08 1.11 0.13 1.00 122.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.80 0.40 0.69 0.67 0.59 -26.79%

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