[CJCEN] YoY 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- 1880.0%
YoY- 179.95%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 46,973 34,122 41,423 31,804 26,635 21,086 18,531 16.75%
PBT 5,119 2,870 7,123 2,157 455 1,069 597 43.01%
Tax -845 -621 -1,380 -1,096 -174 -586 -555 7.25%
NP 4,274 2,249 5,743 1,061 281 483 42 115.91%
-
NP to SH 4,192 2,515 5,912 1,089 389 483 42 115.22%
-
Tax Rate 16.51% 21.64% 19.37% 50.81% 38.24% 54.82% 92.96% -
Total Cost 42,699 31,873 35,680 30,743 26,354 20,603 18,489 14.95%
-
Net Worth 74,097 135,765 98,871 87,839 50,882 74,421 70,933 0.72%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 2,225 2,535 - - - - -
Div Payout % - 88.50% 42.88% - - - - -
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 74,097 135,765 98,871 87,839 50,882 74,421 70,933 0.72%
NOSH 74,097 74,188 50,703 51,367 50,882 49,285 46,666 8.00%
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 9.10% 6.59% 13.86% 3.34% 1.06% 2.29% 0.23% -
ROE 5.66% 1.85% 5.98% 1.24% 0.76% 0.65% 0.06% -
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 63.39 45.99 81.70 61.91 52.35 42.78 39.71 8.09%
EPS 5.65 3.39 11.66 2.12 0.76 0.98 0.09 99.23%
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 7.90 5.74 6.97 5.35 4.48 3.55 3.12 16.73%
EPS 0.71 0.42 0.99 0.18 0.07 0.08 0.01 103.35%
DPS 0.00 0.37 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.2285 0.1664 0.1478 0.0856 0.1252 0.1194 0.72%
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 1.61 3.46 2.36 1.31 1.30 2.57 2.64 -7.90%
P/EPS 18.03 46.90 16.55 38.21 88.95 112.24 1,166.67 -50.05%
EY 5.55 2.13 6.04 2.62 1.12 0.89 0.09 98.64%
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 2.73 2.61 2.80 1.03 1.32 2.34 2.97 -1.39%
P/EPS 30.58 35.40 19.64 30.19 90.25 102.04 1,311.11 -46.51%
EY 3.27 2.83 5.09 3.31 1.11 0.98 0.08 85.49%
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