[CJCEN] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 138.84%
YoY- -45.57%
View:
Show?
Quarter Result
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 21,255 18,210 18,531 18,525 20,570 29,476 25,009 -10.37%
PBT 1,249 818 597 666 -298 1,021 972 18.39%
Tax -602 -428 -555 -445 -271 -513 -310 56.35%
NP 647 390 42 221 -569 508 662 -1.53%
-
NP to SH 647 390 42 221 -569 508 662 -1.53%
-
Tax Rate 48.20% 52.32% 92.96% 66.82% - 50.24% 31.89% -
Total Cost 20,608 17,820 18,489 18,304 21,139 28,968 24,347 -10.62%
-
Net Worth 68,715 67,806 70,933 67,183 67,568 68,178 67,444 1.26%
Dividend
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 68,715 67,806 70,933 67,183 67,568 68,178 67,444 1.26%
NOSH 44,620 44,318 46,666 44,200 44,453 44,561 44,429 0.28%
Ratio Analysis
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.04% 2.14% 0.23% 1.19% -2.77% 1.72% 2.65% -
ROE 0.94% 0.58% 0.06% 0.33% -0.84% 0.75% 0.98% -
Per Share
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 47.63 41.09 39.71 41.91 46.27 66.15 56.29 -10.64%
EPS 1.45 0.88 0.09 0.50 -1.28 1.14 1.49 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.52 1.52 1.52 1.53 1.518 0.97%
Adjusted Per Share Value based on latest NOSH - 44,200
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.58 3.06 3.12 3.12 3.46 4.96 4.21 -10.34%
EPS 0.11 0.07 0.01 0.04 -0.10 0.09 0.11 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1141 0.1194 0.1131 0.1137 0.1147 0.1135 1.24%
Price Multiplier on Financial Quarter End Date
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.19 1.15 1.05 1.00 1.12 1.13 1.46 -
P/RPS 2.50 2.80 2.64 2.39 2.42 1.71 2.59 -2.35%
P/EPS 82.07 130.68 1,166.67 200.00 -87.50 99.12 97.99 -11.25%
EY 1.22 0.77 0.09 0.50 -1.14 1.01 1.02 12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.69 0.66 0.74 0.74 0.96 -13.80%
Price Multiplier on Announcement Date
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 27/05/03 27/02/03 27/11/02 29/08/02 -
Price 1.60 1.21 1.18 0.97 1.05 1.10 1.43 -
P/RPS 3.36 2.94 2.97 2.31 2.27 1.66 2.54 20.73%
P/EPS 110.34 137.50 1,311.11 194.00 -82.03 96.49 95.97 9.85%
EY 0.91 0.73 0.08 0.52 -1.22 1.04 1.04 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 0.78 0.64 0.69 0.72 0.94 7.04%

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