[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -88.45%
YoY- -97.44%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 635,707 599,114 480,780 437,696 491,985 506,753 527,672 13.15%
PBT -4,971 -6,029 -11,790 -13,852 -4,553 -6,438 -6,596 -17.11%
Tax 6,017 -253 3,372 -244 -2,857 -1,586 -2,980 -
NP 1,046 -6,282 -8,418 -14,096 -7,410 -8,025 -9,576 -
-
NP to SH 922 -6,405 -8,520 -14,192 -7,531 -8,142 -9,680 -
-
Tax Rate - - - - - - - -
Total Cost 634,661 605,397 489,198 451,792 499,395 514,778 537,248 11.69%
-
Net Worth 417,930 413,126 296,515 312,208 316,111 316,111 316,616 20.23%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 417,930 413,126 296,515 312,208 316,111 316,111 316,616 20.23%
NOSH 594,229 594,229 394,229 394,229 394,229 394,229 394,229 31.29%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.16% -1.05% -1.75% -3.22% -1.51% -1.58% -1.81% -
ROE 0.22% -1.55% -2.87% -4.55% -2.38% -2.58% -3.06% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 108.00 101.51 113.50 112.15 126.07 129.85 134.99 -13.76%
EPS 0.19 -1.37 -2.10 -3.64 -1.93 -2.08 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.70 0.80 0.81 0.81 0.81 -8.37%
Adjusted Per Share Value based on latest NOSH - 394,229
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 106.98 100.82 80.91 73.66 82.79 85.28 88.80 13.15%
EPS 0.16 -1.08 -1.43 -2.39 -1.27 -1.37 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7033 0.6952 0.499 0.5254 0.532 0.532 0.5328 20.23%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.43 0.36 0.375 0.24 0.395 0.40 0.41 -
P/RPS 0.40 0.35 0.33 0.21 0.31 0.31 0.30 21.03%
P/EPS 274.53 -33.17 -18.64 -6.60 -20.47 -19.17 -16.56 -
EY 0.36 -3.01 -5.36 -15.15 -4.89 -5.22 -6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.54 0.30 0.49 0.49 0.51 12.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 27/08/20 21/05/20 27/02/20 21/11/19 22/08/19 -
Price 0.51 0.455 0.335 0.355 0.37 0.375 0.405 -
P/RPS 0.47 0.45 0.30 0.32 0.29 0.29 0.30 34.70%
P/EPS 325.60 -41.92 -16.66 -9.76 -19.17 -17.97 -16.35 -
EY 0.31 -2.39 -6.00 -10.24 -5.22 -5.56 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.48 0.44 0.46 0.46 0.50 27.37%

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