[CJCEN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 100.83%
YoY- 224.48%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 41,423 34,936 32,665 33,106 31,804 26,966 30,800 21.90%
PBT 7,123 2,600 2,031 2,560 2,157 335 1,265 217.50%
Tax -1,380 -655 -343 -504 -1,096 -294 -568 81.02%
NP 5,743 1,945 1,688 2,056 1,061 41 697 309.52%
-
NP to SH 5,912 2,084 1,799 2,187 1,089 55 743 300.07%
-
Tax Rate 19.37% 25.19% 16.89% 19.69% 50.81% 87.76% 44.90% -
Total Cost 35,680 32,991 30,977 31,050 30,743 26,925 30,103 12.03%
-
Net Worth 98,871 91,492 51,334 88,814 87,839 82,999 51,311 55.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,535 - 1,283 - - - - -
Div Payout % 42.88% - 71.34% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 98,871 91,492 51,334 88,814 87,839 82,999 51,311 55.03%
NOSH 50,703 50,829 51,334 51,338 51,367 50,000 51,311 -0.79%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.86% 5.57% 5.17% 6.21% 3.34% 0.15% 2.26% -
ROE 5.98% 2.28% 3.50% 2.46% 1.24% 0.07% 1.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 81.70 68.73 63.63 64.49 61.91 53.93 60.03 22.87%
EPS 11.66 4.10 3.51 4.26 2.12 0.11 1.45 302.91%
DPS 5.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.80 1.00 1.73 1.71 1.66 1.00 56.27%
Adjusted Per Share Value based on latest NOSH - 51,338
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.97 5.88 5.50 5.57 5.35 4.54 5.18 21.94%
EPS 0.99 0.35 0.30 0.37 0.18 0.01 0.13 288.51%
DPS 0.43 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1664 0.154 0.0864 0.1495 0.1478 0.1397 0.0863 55.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.93 0.85 0.87 0.62 0.81 0.68 0.62 -
P/RPS 2.36 1.24 1.37 0.96 1.31 1.26 1.03 74.06%
P/EPS 16.55 20.73 24.83 14.55 38.21 618.18 42.82 -47.03%
EY 6.04 4.82 4.03 6.87 2.62 0.16 2.34 88.49%
DY 2.59 0.00 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.47 0.87 0.36 0.47 0.41 0.62 36.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 27/02/06 -
Price 2.29 0.98 0.95 0.80 0.64 0.73 0.80 -
P/RPS 2.80 1.43 1.49 1.24 1.03 1.35 1.33 64.48%
P/EPS 19.64 23.90 27.11 18.78 30.19 663.64 55.25 -49.91%
EY 5.09 4.18 3.69 5.33 3.31 0.15 1.81 99.60%
DY 2.18 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.54 0.95 0.46 0.37 0.44 0.80 28.93%

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