[CJCEN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -273.26%
YoY- -112.6%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 144,398 152,720 117,540 95,992 84,354 74,112 96,438 6.95%
PBT 27,176 19,448 4,982 458 4,880 2,526 3,848 38.47%
Tax -3,198 -4,070 -2,780 -392 -2,514 -2,000 -1,712 10.96%
NP 23,978 15,378 2,202 66 2,366 526 2,136 49.58%
-
NP to SH 24,600 15,992 2,286 -298 2,366 526 2,136 50.21%
-
Tax Rate 11.77% 20.93% 55.80% 85.59% 51.52% 79.18% 44.49% -
Total Cost 120,420 137,342 115,338 95,926 81,988 73,586 94,302 4.15%
-
Net Worth 118,530 98,809 87,647 51,190 72,029 67,755 67,550 9.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,886 5,067 - - - - - -
Div Payout % 15.80% 31.69% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 118,530 98,809 87,647 51,190 72,029 67,755 67,550 9.81%
NOSH 64,770 50,671 51,255 51,190 47,701 44,576 44,499 6.45%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.61% 10.07% 1.87% 0.07% 2.80% 0.71% 2.21% -
ROE 20.75% 16.18% 2.61% -0.58% 3.28% 0.78% 3.16% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 222.94 301.39 229.32 187.52 176.84 166.26 216.71 0.47%
EPS 37.98 31.56 4.46 -0.58 4.96 1.18 4.80 41.11%
DPS 6.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.95 1.71 1.00 1.51 1.52 1.518 3.16%
Adjusted Per Share Value based on latest NOSH - 50,882
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 24.30 25.70 19.78 16.15 14.20 12.47 16.23 6.95%
EPS 4.14 2.69 0.38 -0.05 0.40 0.09 0.36 50.18%
DPS 0.65 0.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.1663 0.1475 0.0861 0.1212 0.114 0.1137 9.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.59 1.93 0.81 0.68 1.10 1.05 1.46 -
P/RPS 0.71 0.64 0.35 0.36 0.62 0.63 0.67 0.97%
P/EPS 4.19 6.12 18.16 -116.81 22.18 88.98 30.42 -28.11%
EY 23.89 16.35 5.51 -0.86 4.51 1.12 3.29 39.11%
DY 3.77 5.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 0.47 0.68 0.73 0.69 0.96 -1.62%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 29/08/06 25/08/05 18/08/04 28/08/03 29/08/02 -
Price 1.20 2.29 0.64 0.69 1.00 1.18 1.43 -
P/RPS 0.54 0.76 0.28 0.37 0.57 0.71 0.66 -3.28%
P/EPS 3.16 7.26 14.35 -118.53 20.16 100.00 29.79 -31.17%
EY 31.65 13.78 6.97 -0.84 4.96 1.00 3.36 45.27%
DY 5.00 4.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.17 0.37 0.69 0.66 0.78 0.94 -5.71%

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