[CJCEN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.45%
YoY- 2570.24%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 102,497 96,948 96,678 86,127 84,687 81,811 79,251 18.72%
PBT 1,600 2,214 3,811 4,708 4,938 4,687 3,913 -44.93%
Tax -717 -1,129 -1,779 -2,465 -2,461 -2,303 -2,187 -52.48%
NP 883 1,085 2,032 2,243 2,477 2,384 1,726 -36.06%
-
NP to SH 1,281 1,375 2,032 2,243 2,477 2,384 1,726 -18.04%
-
Tax Rate 44.81% 50.99% 46.68% 52.36% 49.84% 49.14% 55.89% -
Total Cost 101,614 95,863 94,646 83,884 82,210 79,427 77,525 19.78%
-
Net Worth 50,882 47,777 74,462 74,733 74,421 69,078 67,823 -17.45%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,882 47,777 74,462 74,733 74,421 69,078 67,823 -17.45%
NOSH 50,882 47,777 48,988 49,166 49,285 46,052 44,620 9.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.86% 1.12% 2.10% 2.60% 2.92% 2.91% 2.18% -
ROE 2.52% 2.88% 2.73% 3.00% 3.33% 3.45% 2.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 201.44 202.91 197.35 175.17 171.83 177.65 177.61 8.76%
EPS 2.52 2.88 4.15 4.56 5.03 5.18 3.87 -24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.52 1.52 1.51 1.50 1.52 -24.37%
Adjusted Per Share Value based on latest NOSH - 49,166
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.25 16.31 16.27 14.49 14.25 13.77 13.34 18.71%
EPS 0.22 0.23 0.34 0.38 0.42 0.40 0.29 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0856 0.0804 0.1253 0.1258 0.1252 0.1162 0.1141 -17.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 0.86 1.09 0.99 1.10 1.33 1.20 -
P/RPS 0.34 0.42 0.55 0.57 0.64 0.75 0.68 -37.03%
P/EPS 27.01 29.88 26.28 21.70 21.89 25.69 31.02 -8.82%
EY 3.70 3.35 3.81 4.61 4.57 3.89 3.22 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.72 0.65 0.73 0.89 0.79 -9.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 24/02/05 - - - - -
Price 0.69 0.67 0.89 0.00 0.00 0.00 0.00 -
P/RPS 0.34 0.33 0.45 0.00 0.00 0.00 0.00 -
P/EPS 27.41 23.28 21.46 0.00 0.00 0.00 0.00 -
EY 3.65 4.30 4.66 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.59 0.00 0.00 0.00 0.00 -

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