[CJCEN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -58.42%
YoY- -95.81%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 81,811 79,251 76,521 75,836 87,102 93,580 98,265 -13.64%
PBT 4,687 3,913 3,330 1,783 1,986 2,361 2,647 57.98%
Tax -2,303 -2,187 -2,030 -1,699 -1,784 -1,539 -1,640 31.22%
NP 2,384 1,726 1,300 84 202 822 1,007 99.33%
-
NP to SH 2,384 1,726 1,300 84 202 822 1,007 99.33%
-
Tax Rate 49.14% 55.89% 60.96% 95.29% 89.83% 65.18% 61.96% -
Total Cost 79,427 77,525 75,221 75,752 86,900 92,758 97,258 -14.96%
-
Net Worth 69,078 67,823 68,715 67,806 70,933 67,183 67,568 1.78%
Dividend
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 69,078 67,823 68,715 67,806 70,933 67,183 67,568 1.78%
NOSH 46,052 44,620 44,620 44,318 46,666 44,200 44,453 2.86%
Ratio Analysis
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.91% 2.18% 1.70% 0.11% 0.23% 0.88% 1.02% -
ROE 3.45% 2.54% 1.89% 0.12% 0.28% 1.22% 1.49% -
Per Share
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 177.65 177.61 171.49 171.12 186.65 211.72 221.05 -16.05%
EPS 5.18 3.87 2.91 0.19 0.43 1.86 2.27 93.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.52 1.54 1.53 1.52 1.52 1.52 -1.05%
Adjusted Per Share Value based on latest NOSH - 44,318
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.77 13.34 12.88 12.76 14.66 15.75 16.54 -13.64%
EPS 0.40 0.29 0.22 0.01 0.03 0.14 0.17 98.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1141 0.1156 0.1141 0.1194 0.1131 0.1137 1.75%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.33 1.20 1.19 1.15 1.05 1.00 1.12 -
P/RPS 0.75 0.68 0.69 0.67 0.56 0.47 0.51 36.16%
P/EPS 25.69 31.02 40.85 606.74 242.57 53.77 49.44 -40.78%
EY 3.89 3.22 2.45 0.16 0.41 1.86 2.02 68.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.77 0.75 0.69 0.66 0.74 15.92%
Price Multiplier on Announcement Date
31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - 26/02/04 19/11/03 28/08/03 27/05/03 27/02/03 -
Price 0.00 0.00 1.60 1.21 1.18 0.97 1.05 -
P/RPS 0.00 0.00 0.93 0.71 0.63 0.46 0.47 -
P/EPS 0.00 0.00 54.92 638.39 272.61 52.16 46.35 -
EY 0.00 0.00 1.82 0.16 0.37 1.92 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.04 0.79 0.78 0.64 0.69 -

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