[CJCEN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -90.14%
YoY- -93.86%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 30,800 33,396 26,635 21,361 31,806 22,695 21,086 28.64%
PBT 1,265 920 455 -226 352 1,019 1,069 11.84%
Tax -568 -292 -174 -21 84 -606 -586 -2.05%
NP 697 628 281 -247 436 413 483 27.61%
-
NP to SH 743 674 389 43 436 413 483 33.15%
-
Tax Rate 44.90% 31.74% 38.24% - -23.86% 59.47% 54.82% -
Total Cost 30,103 32,768 26,354 21,608 31,370 22,282 20,603 28.67%
-
Net Worth 51,311 80,262 50,882 47,777 74,462 74,733 74,421 -21.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 51,311 80,262 50,882 47,777 74,462 74,733 74,421 -21.90%
NOSH 51,311 51,450 50,882 47,777 48,988 49,166 49,285 2.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.26% 1.88% 1.06% -1.16% 1.37% 1.82% 2.29% -
ROE 1.45% 0.84% 0.76% 0.09% 0.59% 0.55% 0.65% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 60.03 64.91 52.35 44.71 64.93 46.16 42.78 25.26%
EPS 1.45 1.31 0.76 0.08 0.89 0.84 0.98 29.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.56 1.00 1.00 1.52 1.52 1.51 -23.96%
Adjusted Per Share Value based on latest NOSH - 47,777
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.18 5.62 4.48 3.59 5.35 3.82 3.55 28.55%
EPS 0.13 0.11 0.07 0.01 0.07 0.07 0.08 38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.1351 0.0856 0.0804 0.1253 0.1258 0.1252 -21.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.62 0.69 0.68 0.86 1.09 0.99 1.10 -
P/RPS 1.03 1.06 1.30 1.92 1.68 2.14 2.57 -45.55%
P/EPS 42.82 52.67 88.95 955.56 122.47 117.86 112.24 -47.30%
EY 2.34 1.90 1.12 0.10 0.82 0.85 0.89 90.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.44 0.68 0.86 0.72 0.65 0.73 -10.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 18/08/04 -
Price 0.80 0.63 0.69 0.67 0.89 1.06 1.00 -
P/RPS 1.33 0.97 1.32 1.50 1.37 2.30 2.34 -31.31%
P/EPS 55.25 48.09 90.25 744.44 100.00 126.19 102.04 -33.49%
EY 1.81 2.08 1.11 0.13 1.00 0.79 0.98 50.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.40 0.69 0.67 0.59 0.70 0.66 13.64%

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