[CJCEN] QoQ Annualized 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- 29.0%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Revenue 86,496 84,354 84,364 76,521 76,521 73,688 74,112 13.10%
PBT 4,612 4,880 5,484 3,327 3,329 2,774 2,526 61.57%
Tax -2,484 -2,514 -2,684 -2,028 -2,030 -1,904 -2,000 18.85%
NP 2,128 2,366 2,800 1,299 1,299 870 526 204.60%
-
NP to SH 2,128 2,366 2,800 1,299 1,299 870 526 204.60%
-
Tax Rate 53.86% 51.52% 48.94% 60.96% 60.98% 68.64% 79.18% -
Total Cost 84,368 81,988 81,564 75,222 75,222 72,817 73,586 11.51%
-
Net Worth 73,290 72,029 69,078 67,619 68,508 67,965 67,755 6.45%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Net Worth 73,290 72,029 69,078 67,619 68,508 67,965 67,755 6.45%
NOSH 48,217 47,701 46,052 44,486 44,486 44,421 44,576 6.45%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.46% 2.80% 3.32% 1.70% 1.70% 1.18% 0.71% -
ROE 2.90% 3.28% 4.05% 1.92% 1.90% 1.28% 0.78% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
RPS 179.39 176.84 183.19 172.01 172.01 165.88 166.26 6.24%
EPS 4.41 4.96 6.08 2.92 2.92 1.96 1.18 185.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.50 1.52 1.54 1.53 1.52 0.00%
Adjusted Per Share Value based on latest NOSH - 44,620
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
RPS 14.56 14.20 14.20 12.88 12.88 12.40 12.47 13.14%
EPS 0.36 0.40 0.47 0.22 0.22 0.15 0.09 201.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1233 0.1212 0.1162 0.1138 0.1153 0.1144 0.114 6.44%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 -
Price 0.99 1.10 1.33 1.20 1.19 1.15 1.05 -
P/RPS 0.55 0.62 0.73 0.70 0.69 0.69 0.63 -10.25%
P/EPS 22.43 22.18 21.88 41.10 40.75 58.67 88.98 -66.65%
EY 4.46 4.51 4.57 2.43 2.45 1.70 1.12 200.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.89 0.79 0.77 0.75 0.69 -4.64%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 30/06/03 CAGR
Date 25/11/04 18/08/04 27/05/04 - 26/02/04 19/11/03 28/08/03 -
Price 1.06 1.00 1.13 0.00 1.60 1.21 1.18 -
P/RPS 0.59 0.57 0.62 0.00 0.93 0.73 0.71 -13.71%
P/EPS 24.02 20.16 18.59 0.00 54.79 61.73 100.00 -67.91%
EY 4.16 4.96 5.38 0.00 1.83 1.62 1.00 211.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.75 0.00 1.04 0.79 0.78 -8.26%

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