[CJCEN] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 939.09%
YoY- 867.11%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 173,156 144,398 152,720 117,540 95,992 84,354 74,112 15.17%
PBT 12,882 27,176 19,448 4,982 458 4,880 2,526 31.16%
Tax -2,334 -3,198 -4,070 -2,780 -392 -2,514 -2,000 2.60%
NP 10,548 23,978 15,378 2,202 66 2,366 526 64.75%
-
NP to SH 10,448 24,600 15,992 2,286 -298 2,366 526 64.49%
-
Tax Rate 18.12% 11.77% 20.93% 55.80% 85.59% 51.52% 79.18% -
Total Cost 162,608 120,420 137,342 115,338 95,926 81,988 73,586 14.11%
-
Net Worth 74,128 118,530 98,809 87,647 51,190 72,029 67,755 1.50%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 3,886 5,067 - - - - -
Div Payout % - 15.80% 31.69% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 74,128 118,530 98,809 87,647 51,190 72,029 67,755 1.50%
NOSH 74,128 64,770 50,671 51,255 51,190 47,701 44,576 8.83%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.09% 16.61% 10.07% 1.87% 0.07% 2.80% 0.71% -
ROE 14.09% 20.75% 16.18% 2.61% -0.58% 3.28% 0.78% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 233.59 222.94 301.39 229.32 187.52 176.84 166.26 5.82%
EPS 14.08 37.98 31.56 4.46 -0.58 4.96 1.18 51.10%
DPS 0.00 6.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.83 1.95 1.71 1.00 1.51 1.52 -6.73%
Adjusted Per Share Value based on latest NOSH - 51,367
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 29.14 24.30 25.70 19.78 16.15 14.20 12.47 15.18%
EPS 1.76 4.14 2.69 0.38 -0.05 0.40 0.09 64.06%
DPS 0.00 0.65 0.85 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1995 0.1663 0.1475 0.0861 0.1212 0.114 1.50%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.02 1.59 1.93 0.81 0.68 1.10 1.05 -
P/RPS 0.44 0.71 0.64 0.35 0.36 0.62 0.63 -5.80%
P/EPS 7.24 4.19 6.12 18.16 -116.81 22.18 88.98 -34.14%
EY 13.82 23.89 16.35 5.51 -0.86 4.51 1.12 51.95%
DY 0.00 3.77 5.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.87 0.99 0.47 0.68 0.73 0.69 6.72%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 28/08/08 28/08/07 29/08/06 25/08/05 18/08/04 28/08/03 -
Price 1.73 1.20 2.29 0.64 0.69 1.00 1.18 -
P/RPS 0.74 0.54 0.76 0.28 0.37 0.57 0.71 0.69%
P/EPS 12.27 3.16 7.26 14.35 -118.53 20.16 100.00 -29.48%
EY 8.15 31.65 13.78 6.97 -0.84 4.96 1.00 41.81%
DY 0.00 5.00 4.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.66 1.17 0.37 0.69 0.66 0.78 14.18%

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