[CJCEN] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 3.9%
YoY- 1126.24%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Revenue 96,948 96,678 86,127 84,687 81,811 79,251 76,521 20.50%
PBT 2,214 3,811 4,708 4,938 4,687 3,913 3,330 -27.51%
Tax -1,129 -1,779 -2,465 -2,461 -2,303 -2,187 -2,030 -37.03%
NP 1,085 2,032 2,243 2,477 2,384 1,726 1,300 -13.28%
-
NP to SH 1,375 2,032 2,243 2,477 2,384 1,726 1,300 4.52%
-
Tax Rate 50.99% 46.68% 52.36% 49.84% 49.14% 55.89% 60.96% -
Total Cost 95,863 94,646 83,884 82,210 79,427 77,525 75,221 21.06%
-
Net Worth 47,777 74,462 74,733 74,421 69,078 67,823 68,715 -24.91%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Net Worth 47,777 74,462 74,733 74,421 69,078 67,823 68,715 -24.91%
NOSH 47,777 48,988 49,166 49,285 46,052 44,620 44,620 5.53%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
NP Margin 1.12% 2.10% 2.60% 2.92% 2.91% 2.18% 1.70% -
ROE 2.88% 2.73% 3.00% 3.33% 3.45% 2.54% 1.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
RPS 202.91 197.35 175.17 171.83 177.65 177.61 171.49 14.18%
EPS 2.88 4.15 4.56 5.03 5.18 3.87 2.91 -0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 1.52 1.51 1.50 1.52 1.54 -28.85%
Adjusted Per Share Value based on latest NOSH - 49,285
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
RPS 16.31 16.27 14.49 14.25 13.77 13.34 12.88 20.45%
EPS 0.23 0.34 0.38 0.42 0.40 0.29 0.22 3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.1253 0.1258 0.1252 0.1162 0.1141 0.1156 -24.89%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 -
Price 0.86 1.09 0.99 1.10 1.33 1.20 1.19 -
P/RPS 0.42 0.55 0.57 0.64 0.75 0.68 0.69 -32.38%
P/EPS 29.88 26.28 21.70 21.89 25.69 31.02 40.85 -21.84%
EY 3.35 3.81 4.61 4.57 3.89 3.22 2.45 27.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.65 0.73 0.89 0.79 0.77 9.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 CAGR
Date 26/05/05 24/02/05 - - - - 26/02/04 -
Price 0.67 0.89 0.00 0.00 0.00 0.00 1.60 -
P/RPS 0.33 0.45 0.00 0.00 0.00 0.00 0.93 -55.81%
P/EPS 23.28 21.46 0.00 0.00 0.00 0.00 54.92 -49.16%
EY 4.30 4.66 0.00 0.00 0.00 0.00 1.82 96.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.00 0.00 0.00 0.00 1.04 -29.29%

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