[CJCEN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -92.6%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 32,665 33,106 31,804 26,966 30,800 33,396 26,635 14.53%
PBT 2,031 2,560 2,157 335 1,265 920 455 170.36%
Tax -343 -504 -1,096 -294 -568 -292 -174 57.02%
NP 1,688 2,056 1,061 41 697 628 281 229.37%
-
NP to SH 1,799 2,187 1,089 55 743 674 389 176.80%
-
Tax Rate 16.89% 19.69% 50.81% 87.76% 44.90% 31.74% 38.24% -
Total Cost 30,977 31,050 30,743 26,925 30,103 32,768 26,354 11.34%
-
Net Worth 51,334 88,814 87,839 82,999 51,311 80,262 50,882 0.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,283 - - - - - - -
Div Payout % 71.34% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 51,334 88,814 87,839 82,999 51,311 80,262 50,882 0.58%
NOSH 51,334 51,338 51,367 50,000 51,311 51,450 50,882 0.58%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.17% 6.21% 3.34% 0.15% 2.26% 1.88% 1.06% -
ROE 3.50% 2.46% 1.24% 0.07% 1.45% 0.84% 0.76% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 63.63 64.49 61.91 53.93 60.03 64.91 52.35 13.85%
EPS 3.51 4.26 2.12 0.11 1.45 1.31 0.76 176.55%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.73 1.71 1.66 1.00 1.56 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.50 5.57 5.35 4.54 5.18 5.62 4.48 14.61%
EPS 0.30 0.37 0.18 0.01 0.13 0.11 0.07 163.14%
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0864 0.1495 0.1478 0.1397 0.0863 0.1351 0.0856 0.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.87 0.62 0.81 0.68 0.62 0.69 0.68 -
P/RPS 1.37 0.96 1.31 1.26 1.03 1.06 1.30 3.54%
P/EPS 24.83 14.55 38.21 618.18 42.82 52.67 88.95 -57.18%
EY 4.03 6.87 2.62 0.16 2.34 1.90 1.12 134.26%
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.36 0.47 0.41 0.62 0.44 0.68 17.80%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 02/06/06 27/02/06 24/11/05 25/08/05 -
Price 0.95 0.80 0.64 0.73 0.80 0.63 0.69 -
P/RPS 1.49 1.24 1.03 1.35 1.33 0.97 1.32 8.38%
P/EPS 27.11 18.78 30.19 663.64 55.25 48.09 90.25 -55.04%
EY 3.69 5.33 3.31 0.15 1.81 2.08 1.11 122.25%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.46 0.37 0.44 0.80 0.40 0.69 23.68%

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