[CJCEN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ-0.0%
YoY- 213.71%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 32,665 30,800 31,806 21,255 20,570 24,411 27,052 3.19%
PBT 2,031 1,265 352 1,249 -298 1,961 3,190 -7.24%
Tax -343 -568 84 -602 -271 -1,533 -642 -9.91%
NP 1,688 697 436 647 -569 428 2,548 -6.62%
-
NP to SH 1,799 743 436 647 -569 428 2,548 -5.63%
-
Tax Rate 16.89% 44.90% -23.86% 48.20% - 78.17% 20.13% -
Total Cost 30,977 30,103 31,370 20,608 21,139 23,983 24,504 3.98%
-
Net Worth 51,334 51,311 74,462 67,823 67,568 69,023 38,131 5.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,283 - - - - 2,229 - -
Div Payout % 71.34% - - - - 520.83% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 51,334 51,311 74,462 67,823 67,568 69,023 38,131 5.07%
NOSH 51,334 51,311 48,988 44,620 44,453 44,583 29,627 9.58%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.17% 2.26% 1.37% 3.04% -2.77% 1.75% 9.42% -
ROE 3.50% 1.45% 0.59% 0.95% -0.84% 0.62% 6.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 63.63 60.03 64.93 47.63 46.27 54.75 91.31 -5.83%
EPS 3.51 1.45 0.89 1.45 -1.28 0.96 8.60 -13.86%
DPS 2.50 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.00 1.00 1.52 1.52 1.52 1.5482 1.287 -4.11%
Adjusted Per Share Value based on latest NOSH - 44,620
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.50 5.18 5.35 3.58 3.46 4.11 4.55 3.20%
EPS 0.30 0.13 0.07 0.11 -0.10 0.07 0.43 -5.82%
DPS 0.22 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.0864 0.0863 0.1253 0.1141 0.1137 0.1162 0.0642 5.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.87 0.62 1.09 1.20 1.12 2.01 0.00 -
P/RPS 1.37 1.03 1.68 2.52 2.42 3.67 0.00 -
P/EPS 24.83 42.82 122.47 82.76 -87.50 209.38 0.00 -
EY 4.03 2.34 0.82 1.21 -1.14 0.48 0.00 -
DY 2.87 0.00 0.00 0.00 0.00 2.49 0.00 -
P/NAPS 0.87 0.62 0.72 0.79 0.74 1.30 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 24/02/05 - 27/02/03 27/02/02 08/05/01 -
Price 0.95 0.80 0.89 0.00 1.05 1.63 0.00 -
P/RPS 1.49 1.33 1.37 0.00 2.27 2.98 0.00 -
P/EPS 27.11 55.25 100.00 0.00 -82.03 169.79 0.00 -
EY 3.69 1.81 1.00 0.00 -1.22 0.59 0.00 -
DY 2.63 0.00 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 0.95 0.80 0.59 0.00 0.69 1.05 0.00 -

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