[CJCEN] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -91.53%
YoY- -93.86%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 152,308 139,744 107,864 85,444 84,364 74,100 92,840 8.59%
PBT 42,872 10,400 1,340 -904 5,484 2,664 3,808 49.65%
Tax -3,912 -2,620 -1,176 -84 -2,684 -1,780 -2,184 10.19%
NP 38,960 7,780 164 -988 2,800 884 1,624 69.74%
-
NP to SH 39,144 8,336 220 172 2,800 884 1,624 69.87%
-
Tax Rate 9.12% 25.19% 87.76% - 48.94% 66.82% 57.35% -
Total Cost 113,348 131,964 107,700 86,432 81,564 73,216 91,216 3.68%
-
Net Worth 102,514 91,492 82,999 47,777 69,078 67,183 68,663 6.90%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 102,514 91,492 82,999 47,777 69,078 67,183 68,663 6.90%
NOSH 55,413 50,829 50,000 47,777 46,052 44,200 44,615 3.67%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 25.58% 5.57% 0.15% -1.16% 3.32% 1.19% 1.75% -
ROE 38.18% 9.11% 0.27% 0.36% 4.05% 1.32% 2.37% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 274.86 274.93 215.73 178.84 183.19 167.65 208.09 4.74%
EPS 70.64 16.40 0.44 0.32 6.08 2.00 3.64 63.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.66 1.00 1.50 1.52 1.539 3.11%
Adjusted Per Share Value based on latest NOSH - 47,777
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 25.63 23.52 18.15 14.38 14.20 12.47 15.62 8.59%
EPS 6.59 1.40 0.04 0.03 0.47 0.15 0.27 70.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.154 0.1397 0.0804 0.1162 0.1131 0.1155 6.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.71 0.85 0.68 0.86 1.33 1.00 1.58 -
P/RPS 0.62 0.31 0.32 0.48 0.73 0.60 0.76 -3.33%
P/EPS 2.42 5.18 154.55 238.89 21.88 50.00 43.41 -38.16%
EY 41.31 19.29 0.65 0.42 4.57 2.00 2.30 61.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.47 0.41 0.86 0.89 0.66 1.03 -1.86%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 02/06/06 26/05/05 27/05/04 27/05/03 30/05/02 -
Price 1.77 0.98 0.73 0.67 1.13 0.97 1.52 -
P/RPS 0.64 0.36 0.34 0.37 0.62 0.58 0.73 -2.16%
P/EPS 2.51 5.98 165.91 186.11 18.59 48.50 41.76 -37.38%
EY 39.91 16.73 0.60 0.54 5.38 2.06 2.39 59.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.54 0.44 0.67 0.75 0.64 0.99 -0.51%

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