[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 15.88%
YoY- -166.85%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 480,780 437,696 491,985 506,753 527,672 508,384 400,998 12.87%
PBT -11,790 -13,852 -4,553 -6,438 -6,596 -4,300 13,622 -
Tax 3,372 -244 -2,857 -1,586 -2,980 -2,784 -3,740 -
NP -8,418 -14,096 -7,410 -8,025 -9,576 -7,084 9,882 -
-
NP to SH -8,520 -14,192 -7,531 -8,142 -9,680 -7,188 9,784 -
-
Tax Rate - - - - - - 27.46% -
Total Cost 489,198 451,792 499,395 514,778 537,248 515,468 391,116 16.10%
-
Net Worth 296,515 312,208 316,111 316,111 316,616 320,014 324,047 -5.75%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 2,928 -
Div Payout % - - - - - - 29.93% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 296,515 312,208 316,111 316,111 316,616 320,014 324,047 -5.75%
NOSH 394,229 394,229 394,229 394,229 394,229 394,229 394,229 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.75% -3.22% -1.51% -1.58% -1.81% -1.39% 2.46% -
ROE -2.87% -4.55% -2.38% -2.58% -3.06% -2.25% 3.02% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 113.50 112.15 126.07 129.85 134.99 130.27 102.71 6.89%
EPS -2.10 -3.64 -1.93 -2.08 -2.48 -1.84 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.70 0.80 0.81 0.81 0.81 0.82 0.83 -10.74%
Adjusted Per Share Value based on latest NOSH - 394,229
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 80.91 73.66 82.79 85.28 88.80 85.55 67.48 12.87%
EPS -1.43 -2.39 -1.27 -1.37 -1.63 -1.21 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.499 0.5254 0.532 0.532 0.5328 0.5385 0.5453 -5.74%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.375 0.24 0.395 0.40 0.41 0.435 0.39 -
P/RPS 0.33 0.21 0.31 0.31 0.30 0.33 0.38 -8.98%
P/EPS -18.64 -6.60 -20.47 -19.17 -16.56 -23.62 15.56 -
EY -5.36 -15.15 -4.89 -5.22 -6.04 -4.23 6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 0.54 0.30 0.49 0.49 0.51 0.53 0.47 9.70%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 27/02/20 21/11/19 22/08/19 24/05/19 27/02/19 -
Price 0.335 0.355 0.37 0.375 0.405 0.40 0.53 -
P/RPS 0.30 0.32 0.29 0.29 0.30 0.31 0.52 -30.72%
P/EPS -16.66 -9.76 -19.17 -17.97 -16.35 -21.72 21.15 -
EY -6.00 -10.24 -5.22 -5.56 -6.11 -4.60 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 0.48 0.44 0.46 0.46 0.50 0.49 0.64 -17.46%

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