[CJCEN] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -18.37%
YoY- -79.18%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 76,521 75,836 87,102 93,580 98,265 102,106 93,138 -12.39%
PBT 3,330 1,783 1,986 2,361 2,647 4,906 5,207 -25.99%
Tax -2,030 -1,699 -1,784 -1,539 -1,640 -2,902 -2,876 -20.91%
NP 1,300 84 202 822 1,007 2,004 2,331 -32.51%
-
NP to SH 1,300 84 202 822 1,007 2,004 2,331 -32.51%
-
Tax Rate 60.96% 95.29% 89.83% 65.18% 61.96% 59.15% 55.23% -
Total Cost 75,221 75,752 86,900 92,758 97,258 100,102 90,807 -11.91%
-
Net Worth 68,715 67,806 70,933 67,183 67,568 68,178 67,444 1.26%
Dividend
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 2,229 2,229 -
Div Payout % - - - - - 111.24% 95.63% -
Equity
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 68,715 67,806 70,933 67,183 67,568 68,178 67,444 1.26%
NOSH 44,620 44,318 46,666 44,200 44,453 44,561 44,429 0.28%
Ratio Analysis
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.70% 0.11% 0.23% 0.88% 1.02% 1.96% 2.50% -
ROE 1.89% 0.12% 0.28% 1.22% 1.49% 2.94% 3.46% -
Per Share
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 171.49 171.12 186.65 211.72 221.05 229.14 209.63 -12.64%
EPS 2.91 0.19 0.43 1.86 2.27 4.50 5.25 -32.79%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.54 1.53 1.52 1.52 1.52 1.53 1.518 0.97%
Adjusted Per Share Value based on latest NOSH - 44,200
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.88 12.76 14.66 15.75 16.54 17.18 15.67 -12.36%
EPS 0.22 0.01 0.03 0.14 0.17 0.34 0.39 -31.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.38 -
NAPS 0.1156 0.1141 0.1194 0.1131 0.1137 0.1147 0.1135 1.24%
Price Multiplier on Financial Quarter End Date
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.19 1.15 1.05 1.00 1.12 1.13 1.46 -
P/RPS 0.69 0.67 0.56 0.47 0.51 0.49 0.70 -0.96%
P/EPS 40.85 606.74 242.57 53.77 49.44 25.13 27.83 29.49%
EY 2.45 0.16 0.41 1.86 2.02 3.98 3.59 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 4.42 3.42 -
P/NAPS 0.77 0.75 0.69 0.66 0.74 0.74 0.96 -13.80%
Price Multiplier on Announcement Date
24/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 27/05/03 27/02/03 27/11/02 29/08/02 -
Price 1.60 1.21 1.18 0.97 1.05 1.10 1.43 -
P/RPS 0.93 0.71 0.63 0.46 0.47 0.48 0.68 23.47%
P/EPS 54.92 638.39 272.61 52.16 46.35 24.46 27.26 60.27%
EY 1.82 0.16 0.37 1.92 2.16 4.09 3.67 -37.64%
DY 0.00 0.00 0.00 0.00 0.00 4.55 3.50 -
P/NAPS 1.04 0.79 0.78 0.64 0.69 0.72 0.94 7.04%

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