[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 7.51%
YoY- -176.97%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 599,114 480,780 437,696 491,985 506,753 527,672 508,384 11.53%
PBT -6,029 -11,790 -13,852 -4,553 -6,438 -6,596 -4,300 25.19%
Tax -253 3,372 -244 -2,857 -1,586 -2,980 -2,784 -79.69%
NP -6,282 -8,418 -14,096 -7,410 -8,025 -9,576 -7,084 -7.67%
-
NP to SH -6,405 -8,520 -14,192 -7,531 -8,142 -9,680 -7,188 -7.38%
-
Tax Rate - - - - - - - -
Total Cost 605,397 489,198 451,792 499,395 514,778 537,248 515,468 11.28%
-
Net Worth 413,126 296,515 312,208 316,111 316,111 316,616 320,014 18.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 413,126 296,515 312,208 316,111 316,111 316,616 320,014 18.50%
NOSH 594,229 394,229 394,229 394,229 394,229 394,229 394,229 31.36%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1.05% -1.75% -3.22% -1.51% -1.58% -1.81% -1.39% -
ROE -1.55% -2.87% -4.55% -2.38% -2.58% -3.06% -2.25% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 101.51 113.50 112.15 126.07 129.85 134.99 130.27 -15.28%
EPS -1.37 -2.10 -3.64 -1.93 -2.08 -2.48 -1.84 -17.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.80 0.81 0.81 0.81 0.82 -9.98%
Adjusted Per Share Value based on latest NOSH - 394,229
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 100.82 80.91 73.66 82.79 85.28 88.80 85.55 11.53%
EPS -1.08 -1.43 -2.39 -1.27 -1.37 -1.63 -1.21 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.499 0.5254 0.532 0.532 0.5328 0.5385 18.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.36 0.375 0.24 0.395 0.40 0.41 0.435 -
P/RPS 0.35 0.33 0.21 0.31 0.31 0.30 0.33 3.98%
P/EPS -33.17 -18.64 -6.60 -20.47 -19.17 -16.56 -23.62 25.32%
EY -3.01 -5.36 -15.15 -4.89 -5.22 -6.04 -4.23 -20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.30 0.49 0.49 0.51 0.53 -2.52%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 27/08/20 21/05/20 27/02/20 21/11/19 22/08/19 24/05/19 -
Price 0.455 0.335 0.355 0.37 0.375 0.405 0.40 -
P/RPS 0.45 0.30 0.32 0.29 0.29 0.30 0.31 28.11%
P/EPS -41.92 -16.66 -9.76 -19.17 -17.97 -16.35 -21.72 54.82%
EY -2.39 -6.00 -10.24 -5.22 -5.56 -6.11 -4.60 -35.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.44 0.46 0.46 0.50 0.49 20.66%

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