[CJCEN] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.01%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 65,326 66,792 59,828 39,605 38,077 34,936 26,966 15.87%
PBT 5,060 8,000 7,615 1,322 10,718 2,600 335 57.15%
Tax -1,428 -1,766 -1,079 -322 -978 -655 -294 30.10%
NP 3,632 6,234 6,536 1,000 9,740 1,945 41 110.99%
-
NP to SH 4,299 6,442 6,607 1,032 9,786 2,084 55 106.63%
-
Tax Rate 28.22% 22.07% 14.17% 24.36% 9.12% 25.19% 87.76% -
Total Cost 61,694 60,558 53,292 38,605 28,337 32,991 26,925 14.80%
-
Net Worth 202,828 181,132 160,990 138,837 102,514 91,492 82,999 16.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 202,828 181,132 160,990 138,837 102,514 91,492 82,999 16.04%
NOSH 80,808 78,753 79,698 74,244 55,413 50,829 50,000 8.32%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.56% 9.33% 10.92% 2.52% 25.58% 5.57% 0.15% -
ROE 2.12% 3.56% 4.10% 0.74% 9.55% 2.28% 0.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 80.84 84.81 75.07 53.34 68.71 68.73 53.93 6.97%
EPS 5.32 8.18 8.29 1.39 17.66 4.10 0.11 90.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.30 2.02 1.87 1.85 1.80 1.66 7.12%
Adjusted Per Share Value based on latest NOSH - 74,244
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.99 11.24 10.07 6.66 6.41 5.88 4.54 15.85%
EPS 0.72 1.08 1.11 0.17 1.65 0.35 0.01 103.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3413 0.3048 0.2709 0.2336 0.1725 0.154 0.1397 16.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.86 1.89 1.68 0.70 1.71 0.85 0.68 -
P/RPS 2.30 2.23 2.24 1.31 2.49 1.24 1.26 10.54%
P/EPS 34.96 23.11 20.27 50.36 9.68 20.73 618.18 -38.01%
EY 2.86 4.33 4.93 1.99 10.33 4.82 0.16 61.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.83 0.37 0.92 0.47 0.41 10.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 12/05/11 20/05/10 21/05/09 28/05/08 30/05/07 02/06/06 -
Price 1.80 1.99 1.60 1.05 1.77 0.98 0.73 -
P/RPS 2.23 2.35 2.13 1.97 2.58 1.43 1.35 8.71%
P/EPS 33.83 24.33 19.30 75.54 10.02 23.90 663.64 -39.08%
EY 2.96 4.11 5.18 1.32 9.98 4.18 0.15 64.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.79 0.56 0.96 0.54 0.44 8.54%

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