[CJCEN] QoQ Annualized 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- 939.09%
YoY- 867.11%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 139,744 124,541 122,501 117,540 107,864 112,192 108,522 18.37%
PBT 10,400 7,083 6,734 4,982 1,340 2,416 1,532 258.94%
Tax -2,620 -2,237 -2,525 -2,780 -1,176 -1,058 -650 153.49%
NP 7,780 4,846 4,209 2,202 164 1,358 881 327.80%
-
NP to SH 8,336 5,130 4,440 2,286 220 1,515 1,185 267.57%
-
Tax Rate 25.19% 31.58% 37.50% 55.80% 87.76% 43.79% 42.43% -
Total Cost 131,964 119,695 118,292 115,338 107,700 110,834 107,641 14.56%
-
Net Worth 91,492 90,256 88,765 87,647 82,999 84,962 79,703 9.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,282 - - - - - -
Div Payout % - 24.99% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 91,492 90,256 88,765 87,647 82,999 84,962 79,703 9.64%
NOSH 50,829 51,282 51,309 51,255 50,000 51,182 51,091 -0.34%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.57% 3.89% 3.44% 1.87% 0.15% 1.21% 0.81% -
ROE 9.11% 5.68% 5.00% 2.61% 0.27% 1.78% 1.49% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 274.93 242.85 238.75 229.32 215.73 219.20 212.41 18.78%
EPS 16.40 10.00 8.65 4.46 0.44 2.96 2.32 268.76%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.73 1.71 1.66 1.66 1.56 10.01%
Adjusted Per Share Value based on latest NOSH - 51,367
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.52 20.96 20.62 19.78 18.15 18.88 18.26 18.40%
EPS 1.40 0.86 0.75 0.38 0.04 0.25 0.20 266.36%
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.1519 0.1494 0.1475 0.1397 0.143 0.1341 9.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.87 0.62 0.81 0.68 0.62 0.69 -
P/RPS 0.31 0.36 0.26 0.35 0.32 0.28 0.32 -2.09%
P/EPS 5.18 8.70 7.16 18.16 154.55 20.95 29.74 -68.84%
EY 19.29 11.50 13.96 5.51 0.65 4.77 3.36 220.96%
DY 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.36 0.47 0.41 0.37 0.44 4.49%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 27/02/06 24/11/05 -
Price 0.98 0.95 0.80 0.64 0.73 0.80 0.63 -
P/RPS 0.36 0.39 0.34 0.28 0.34 0.36 0.30 12.93%
P/EPS 5.98 9.50 9.24 14.35 165.91 27.03 27.16 -63.57%
EY 16.73 10.53 10.82 6.97 0.60 3.70 3.68 174.68%
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.46 0.37 0.44 0.48 0.40 22.17%

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