[CJCEN] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -14.03%
YoY- -71.88%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 87,102 93,580 98,265 102,106 93,138 94,844 93,532 -4.64%
PBT 1,986 2,361 2,647 4,906 5,207 7,499 8,643 -62.58%
Tax -1,784 -1,539 -1,640 -2,902 -2,876 -3,551 -3,636 -37.87%
NP 202 822 1,007 2,004 2,331 3,948 5,007 -88.30%
-
NP to SH 202 822 1,007 2,004 2,331 3,948 5,007 -88.30%
-
Tax Rate 89.83% 65.18% 61.96% 59.15% 55.23% 47.35% 42.07% -
Total Cost 86,900 92,758 97,258 100,102 90,807 90,896 88,525 -1.23%
-
Net Worth 70,933 67,183 67,568 68,178 67,444 68,663 69,023 1.84%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 2,229 2,229 2,229 2,229 -
Div Payout % - - - 111.24% 95.63% 56.46% 44.52% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 70,933 67,183 67,568 68,178 67,444 68,663 69,023 1.84%
NOSH 46,666 44,200 44,453 44,561 44,429 44,615 44,583 3.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.23% 0.88% 1.02% 1.96% 2.50% 4.16% 5.35% -
ROE 0.28% 1.22% 1.49% 2.94% 3.46% 5.75% 7.25% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 186.65 211.72 221.05 229.14 209.63 212.58 209.79 -7.51%
EPS 0.43 1.86 2.27 4.50 5.25 8.85 11.23 -88.70%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.52 1.52 1.52 1.53 1.518 1.539 1.5482 -1.22%
Adjusted Per Share Value based on latest NOSH - 44,561
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 14.66 15.75 16.54 17.18 15.67 15.96 15.74 -4.64%
EPS 0.03 0.14 0.17 0.34 0.39 0.66 0.84 -89.22%
DPS 0.00 0.00 0.00 0.38 0.38 0.38 0.38 -
NAPS 0.1194 0.1131 0.1137 0.1147 0.1135 0.1155 0.1162 1.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.05 1.00 1.12 1.13 1.46 1.58 2.01 -
P/RPS 0.56 0.47 0.51 0.49 0.70 0.74 0.96 -30.25%
P/EPS 242.57 53.77 49.44 25.13 27.83 17.86 17.90 471.12%
EY 0.41 1.86 2.02 3.98 3.59 5.60 5.59 -82.56%
DY 0.00 0.00 0.00 4.42 3.42 3.16 2.49 -
P/NAPS 0.69 0.66 0.74 0.74 0.96 1.03 1.30 -34.52%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 27/05/03 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 -
Price 1.18 0.97 1.05 1.10 1.43 1.52 1.63 -
P/RPS 0.63 0.46 0.47 0.48 0.68 0.72 0.78 -13.30%
P/EPS 272.61 52.16 46.35 24.46 27.26 17.18 14.51 610.53%
EY 0.37 1.92 2.16 4.09 3.67 5.82 6.89 -85.84%
DY 0.00 0.00 0.00 4.55 3.50 3.29 3.07 -
P/NAPS 0.78 0.64 0.69 0.72 0.94 0.99 1.05 -18.02%

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