[CJCEN] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -49.75%
YoY- -79.89%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 96,678 79,251 76,521 98,265 93,532 27,052 37.46%
PBT 3,811 3,913 3,330 2,647 8,643 3,190 4.54%
Tax -1,779 -2,187 -2,030 -1,640 -3,636 -642 28.99%
NP 2,032 1,726 1,300 1,007 5,007 2,548 -5.49%
-
NP to SH 2,032 1,726 1,300 1,007 5,007 2,548 -5.49%
-
Tax Rate 46.68% 55.89% 60.96% 61.96% 42.07% 20.13% -
Total Cost 94,646 77,525 75,221 97,258 88,525 24,504 40.15%
-
Net Worth 74,462 67,823 68,715 67,568 69,023 38,131 18.19%
Dividend
31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 2,229 - -
Div Payout % - - - - 44.52% - -
Equity
31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 74,462 67,823 68,715 67,568 69,023 38,131 18.19%
NOSH 48,988 44,620 44,620 44,453 44,583 29,627 13.38%
Ratio Analysis
31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.10% 2.18% 1.70% 1.02% 5.35% 9.42% -
ROE 2.73% 2.54% 1.89% 1.49% 7.25% 6.68% -
Per Share
31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 197.35 177.61 171.49 221.05 209.79 91.31 21.23%
EPS 4.15 3.87 2.91 2.27 11.23 8.60 -16.64%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.52 1.52 1.54 1.52 1.5482 1.287 4.24%
Adjusted Per Share Value based on latest NOSH - 44,453
31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.27 13.34 12.88 16.54 15.74 4.55 37.48%
EPS 0.34 0.29 0.22 0.17 0.84 0.43 -5.69%
DPS 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.1253 0.1141 0.1156 0.1137 0.1162 0.0642 18.18%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 - -
Price 1.09 1.20 1.19 1.12 2.01 0.00 -
P/RPS 0.55 0.68 0.69 0.51 0.96 0.00 -
P/EPS 26.28 31.02 40.85 49.44 17.90 0.00 -
EY 3.81 3.22 2.45 2.02 5.59 0.00 -
DY 0.00 0.00 0.00 0.00 2.49 0.00 -
P/NAPS 0.72 0.79 0.77 0.74 1.30 0.00 -
Price Multiplier on Announcement Date
31/12/04 31/12/03 24/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/02/05 - 26/02/04 27/02/03 27/02/02 - -
Price 0.89 0.00 1.60 1.05 1.63 0.00 -
P/RPS 0.45 0.00 0.93 0.47 0.78 0.00 -
P/EPS 21.46 0.00 54.92 46.35 14.51 0.00 -
EY 4.66 0.00 1.82 2.16 6.89 0.00 -
DY 0.00 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 0.59 0.00 1.04 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