[CJCEN] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 32.77%
YoY- 71.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Revenue 86,127 84,687 81,811 79,251 76,521 75,836 87,102 -0.89%
PBT 4,708 4,938 4,687 3,913 3,330 1,783 1,986 98.94%
Tax -2,465 -2,461 -2,303 -2,187 -2,030 -1,699 -1,784 29.39%
NP 2,243 2,477 2,384 1,726 1,300 84 202 581.06%
-
NP to SH 2,243 2,477 2,384 1,726 1,300 84 202 581.06%
-
Tax Rate 52.36% 49.84% 49.14% 55.89% 60.96% 95.29% 89.83% -
Total Cost 83,884 82,210 79,427 77,525 75,221 75,752 86,900 -2.77%
-
Net Worth 74,733 74,421 69,078 67,823 68,715 67,806 70,933 4.24%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Net Worth 74,733 74,421 69,078 67,823 68,715 67,806 70,933 4.24%
NOSH 49,166 49,285 46,052 44,620 44,620 44,318 46,666 4.24%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.60% 2.92% 2.91% 2.18% 1.70% 0.11% 0.23% -
ROE 3.00% 3.33% 3.45% 2.54% 1.89% 0.12% 0.28% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
RPS 175.17 171.83 177.65 177.61 171.49 171.12 186.65 -4.93%
EPS 4.56 5.03 5.18 3.87 2.91 0.19 0.43 556.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.50 1.52 1.54 1.53 1.52 0.00%
Adjusted Per Share Value based on latest NOSH - 44,620
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
RPS 14.49 14.25 13.77 13.34 12.88 12.76 14.66 -0.92%
EPS 0.38 0.42 0.40 0.29 0.22 0.01 0.03 656.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.1252 0.1162 0.1141 0.1156 0.1141 0.1194 4.24%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 -
Price 0.99 1.10 1.33 1.20 1.19 1.15 1.05 -
P/RPS 0.57 0.64 0.75 0.68 0.69 0.67 0.56 1.42%
P/EPS 21.70 21.89 25.69 31.02 40.85 606.74 242.57 -85.39%
EY 4.61 4.57 3.89 3.22 2.45 0.16 0.41 587.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.89 0.79 0.77 0.75 0.69 -4.64%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Date - - - - 26/02/04 19/11/03 28/08/03 -
Price 0.00 0.00 0.00 0.00 1.60 1.21 1.18 -
P/RPS 0.00 0.00 0.00 0.00 0.93 0.71 0.63 -
P/EPS 0.00 0.00 0.00 0.00 54.92 638.39 272.61 -
EY 0.00 0.00 0.00 0.00 1.82 0.16 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.04 0.79 0.78 -

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