[CJCEN] YoY Cumulative 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- 1978.18%
YoY- 867.11%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 86,578 72,199 76,360 58,770 47,996 42,177 37,056 15.17%
PBT 6,441 13,588 9,724 2,491 229 2,440 1,263 31.16%
Tax -1,167 -1,599 -2,035 -1,390 -196 -1,257 -1,000 2.60%
NP 5,274 11,989 7,689 1,101 33 1,183 263 64.75%
-
NP to SH 5,224 12,300 7,996 1,143 -149 1,183 263 64.49%
-
Tax Rate 18.12% 11.77% 20.93% 55.80% 85.59% 51.52% 79.18% -
Total Cost 81,304 60,210 68,671 57,669 47,963 40,994 36,793 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 - 1,943 2,533 - - - - -
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 7.05% 10.38% 8.09% 1.30% -0.29% 1.64% 0.39% -
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 116.80 111.47 150.70 114.66 93.76 88.42 83.13 5.82%
EPS 7.04 18.99 15.78 2.23 -0.29 2.48 0.59 51.10%
DPS 0.00 3.00 5.00 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 14.57 12.15 12.85 9.89 8.08 7.10 6.24 15.16%
EPS 0.88 2.07 1.35 0.19 -0.03 0.20 0.04 67.31%
DPS 0.00 0.33 0.43 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 0.87 1.43 1.28 0.71 0.73 1.24 1.26 -5.98%
P/EPS 14.47 8.37 12.23 36.32 -233.62 44.35 177.97 -34.15%
EY 6.91 11.94 8.18 2.75 -0.43 2.25 0.56 51.95%
DY 0.00 1.89 2.59 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 1.48 1.08 1.52 0.56 0.74 1.13 1.42 0.69%
P/EPS 24.55 6.32 14.51 28.70 -237.06 40.32 200.00 -29.48%
EY 4.07 15.83 6.89 3.48 -0.42 2.48 0.50 41.78%
DY 0.00 2.50 2.18 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