[CJCEN] YoY Cumulative 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- -446.51%
YoY- -112.6%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 72,199 76,360 58,770 47,996 42,177 37,056 48,219 6.95%
PBT 13,588 9,724 2,491 229 2,440 1,263 1,924 38.47%
Tax -1,599 -2,035 -1,390 -196 -1,257 -1,000 -856 10.96%
NP 11,989 7,689 1,101 33 1,183 263 1,068 49.58%
-
NP to SH 12,300 7,996 1,143 -149 1,183 263 1,068 50.21%
-
Tax Rate 11.77% 20.93% 55.80% 85.59% 51.52% 79.18% 44.49% -
Total Cost 60,210 68,671 57,669 47,963 40,994 36,793 47,151 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 1,943 2,533 - - - - - -
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 10.38% 8.09% 1.30% -0.29% 1.64% 0.39% 1.58% -
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 111.47 150.70 114.66 93.76 88.42 83.13 108.36 0.47%
EPS 18.99 15.78 2.23 -0.29 2.48 0.59 2.40 41.11%
DPS 3.00 5.00 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 12.15 12.85 9.89 8.08 7.10 6.24 8.11 6.96%
EPS 2.07 1.35 0.19 -0.03 0.20 0.04 0.18 50.18%
DPS 0.33 0.43 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 1.43 1.28 0.71 0.73 1.24 1.26 1.35 0.96%
P/EPS 8.37 12.23 36.32 -233.62 44.35 177.97 60.83 -28.12%
EY 11.94 8.18 2.75 -0.43 2.25 0.56 1.64 39.17%
DY 1.89 2.59 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 1.08 1.52 0.56 0.74 1.13 1.42 1.32 -3.28%
P/EPS 6.32 14.51 28.70 -237.06 40.32 200.00 59.58 -31.17%
EY 15.83 6.89 3.48 -0.42 2.48 0.50 1.68 45.28%
DY 2.50 2.18 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