[CJCEN] YoY 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- 804.65%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 34,122 41,423 31,804 26,635 21,086 18,531 25,009 5.30%
PBT 2,870 7,123 2,157 455 1,069 597 972 19.75%
Tax -621 -1,380 -1,096 -174 -586 -555 -310 12.26%
NP 2,249 5,743 1,061 281 483 42 662 22.58%
-
NP to SH 2,515 5,912 1,089 389 483 42 662 24.88%
-
Tax Rate 21.64% 19.37% 50.81% 38.24% 54.82% 92.96% 31.89% -
Total Cost 31,873 35,680 30,743 26,354 20,603 18,489 24,347 4.58%
-
Net Worth 135,765 98,871 87,839 50,882 74,421 70,933 67,444 12.35%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,225 2,535 - - - - - -
Div Payout % 88.50% 42.88% - - - - - -
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 135,765 98,871 87,839 50,882 74,421 70,933 67,444 12.35%
NOSH 74,188 50,703 51,367 50,882 49,285 46,666 44,429 8.91%
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 6.59% 13.86% 3.34% 1.06% 2.29% 0.23% 2.65% -
ROE 1.85% 5.98% 1.24% 0.76% 0.65% 0.06% 0.98% -
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 45.99 81.70 61.91 52.35 42.78 39.71 56.29 -3.30%
EPS 3.39 11.66 2.12 0.76 0.98 0.09 1.49 14.66%
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 5.74 6.97 5.35 4.48 3.55 3.12 4.21 5.29%
EPS 0.42 0.99 0.18 0.07 0.08 0.01 0.11 24.99%
DPS 0.37 0.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2285 0.1664 0.1478 0.0856 0.1252 0.1194 0.1135 12.35%
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 3.46 2.36 1.31 1.30 2.57 2.64 2.59 4.94%
P/EPS 46.90 16.55 38.21 88.95 112.24 1,166.67 97.99 -11.54%
EY 2.13 6.04 2.62 1.12 0.89 0.09 1.02 13.04%
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 2.61 2.80 1.03 1.32 2.34 2.97 2.54 0.45%
P/EPS 35.40 19.64 30.19 90.25 102.04 1,311.11 95.97 -15.30%
EY 2.83 5.09 3.31 1.11 0.98 0.08 1.04 18.13%
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