[CJCEN] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.74%
YoY- 142.13%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 40,544 41,423 34,936 32,665 33,106 31,804 26,966 31.20%
PBT 6,119 7,123 2,600 2,031 2,560 2,157 335 592.34%
Tax 557 -1,380 -655 -343 -504 -1,096 -294 -
NP 6,676 5,743 1,945 1,688 2,056 1,061 41 2872.64%
-
NP to SH 6,784 5,912 2,084 1,799 2,187 1,089 55 2370.64%
-
Tax Rate -9.10% 19.37% 25.19% 16.89% 19.69% 50.81% 87.76% -
Total Cost 33,868 35,680 32,991 30,977 31,050 30,743 26,925 16.50%
-
Net Worth 102,156 98,871 91,492 51,334 88,814 87,839 82,999 14.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,535 - 1,283 - - - -
Div Payout % - 42.88% - 71.34% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 102,156 98,871 91,492 51,334 88,814 87,839 82,999 14.83%
NOSH 50,823 50,703 50,829 51,334 51,338 51,367 50,000 1.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.47% 13.86% 5.57% 5.17% 6.21% 3.34% 0.15% -
ROE 6.64% 5.98% 2.28% 3.50% 2.46% 1.24% 0.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.77 81.70 68.73 63.63 64.49 61.91 53.93 29.78%
EPS 13.35 11.66 4.10 3.51 4.26 2.12 0.11 2344.13%
DPS 0.00 5.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.01 1.95 1.80 1.00 1.73 1.71 1.66 13.59%
Adjusted Per Share Value based on latest NOSH - 51,334
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.82 6.97 5.88 5.50 5.57 5.35 4.54 31.13%
EPS 1.14 0.99 0.35 0.30 0.37 0.18 0.01 2244.32%
DPS 0.00 0.43 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.1719 0.1664 0.154 0.0864 0.1495 0.1478 0.1397 14.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.40 1.93 0.85 0.87 0.62 0.81 0.68 -
P/RPS 3.01 2.36 1.24 1.37 0.96 1.31 1.26 78.60%
P/EPS 17.98 16.55 20.73 24.83 14.55 38.21 618.18 -90.52%
EY 5.56 6.04 4.82 4.03 6.87 2.62 0.16 962.59%
DY 0.00 2.59 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 1.19 0.99 0.47 0.87 0.36 0.47 0.41 103.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 -
Price 2.26 2.29 0.98 0.95 0.80 0.64 0.73 -
P/RPS 2.83 2.80 1.43 1.49 1.24 1.03 1.35 63.72%
P/EPS 16.93 19.64 23.90 27.11 18.78 30.19 663.64 -91.31%
EY 5.91 5.09 4.18 3.69 5.33 3.31 0.15 1055.29%
DY 0.00 2.18 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 0.54 0.95 0.46 0.37 0.44 86.32%

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