[CJCEN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -9.41%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 113,198 102,497 96,948 96,678 86,127 84,687 81,811 24.14%
PBT 1,501 1,600 2,214 3,811 4,708 4,938 4,687 -53.15%
Tax -403 -717 -1,129 -1,779 -2,465 -2,461 -2,303 -68.68%
NP 1,098 883 1,085 2,032 2,243 2,477 2,384 -40.33%
-
NP to SH 1,542 1,281 1,375 2,032 2,243 2,477 2,384 -25.18%
-
Tax Rate 26.85% 44.81% 50.99% 46.68% 52.36% 49.84% 49.14% -
Total Cost 112,100 101,614 95,863 94,646 83,884 82,210 79,427 25.79%
-
Net Worth 80,262 50,882 47,777 74,462 74,733 74,421 69,078 10.51%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 80,262 50,882 47,777 74,462 74,733 74,421 69,078 10.51%
NOSH 51,450 50,882 47,777 48,988 49,166 49,285 46,052 7.66%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.97% 0.86% 1.12% 2.10% 2.60% 2.92% 2.91% -
ROE 1.92% 2.52% 2.88% 2.73% 3.00% 3.33% 3.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 220.01 201.44 202.91 197.35 175.17 171.83 177.65 15.30%
EPS 3.00 2.52 2.88 4.15 4.56 5.03 5.18 -30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.00 1.00 1.52 1.52 1.51 1.50 2.64%
Adjusted Per Share Value based on latest NOSH - 48,988
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.05 17.25 16.31 16.27 14.49 14.25 13.77 24.13%
EPS 0.26 0.22 0.23 0.34 0.38 0.42 0.40 -24.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1351 0.0856 0.0804 0.1253 0.1258 0.1252 0.1162 10.55%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.69 0.68 0.86 1.09 0.99 1.10 1.33 -
P/RPS 0.31 0.34 0.42 0.55 0.57 0.64 0.75 -44.48%
P/EPS 23.02 27.01 29.88 26.28 21.70 21.89 25.69 -7.04%
EY 4.34 3.70 3.35 3.81 4.61 4.57 3.89 7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.86 0.72 0.65 0.73 0.89 -37.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 - - - -
Price 0.63 0.69 0.67 0.89 0.00 0.00 0.00 -
P/RPS 0.29 0.34 0.33 0.45 0.00 0.00 0.00 -
P/EPS 21.02 27.41 23.28 21.46 0.00 0.00 0.00 -
EY 4.76 3.65 4.30 4.66 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.69 0.67 0.59 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