[CJCEN] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.19%
YoY- 216.74%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Revenue 31,806 22,695 21,086 21,091 21,255 21,255 18,210 55.96%
PBT 352 1,019 1,069 1,371 1,249 1,249 818 -48.93%
Tax 84 -606 -586 -671 -602 -602 -428 -
NP 436 413 483 700 647 647 390 9.29%
-
NP to SH 436 413 483 700 647 647 390 9.29%
-
Tax Rate -23.86% 59.47% 54.82% 48.94% 48.20% 48.20% 52.32% -
Total Cost 31,370 22,282 20,603 20,391 20,608 20,608 17,820 56.94%
-
Net Worth 74,462 74,733 74,421 69,078 67,823 68,715 67,806 7.74%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Net Worth 74,462 74,733 74,421 69,078 67,823 68,715 67,806 7.74%
NOSH 48,988 49,166 49,285 46,052 44,620 44,620 44,318 8.31%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
NP Margin 1.37% 1.82% 2.29% 3.32% 3.04% 3.04% 2.14% -
ROE 0.59% 0.55% 0.65% 1.01% 0.95% 0.94% 0.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
RPS 64.93 46.16 42.78 45.80 47.63 47.63 41.09 43.99%
EPS 0.89 0.84 0.98 1.52 1.45 1.45 0.88 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.51 1.50 1.52 1.54 1.53 -0.52%
Adjusted Per Share Value based on latest NOSH - 46,052
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
RPS 5.35 3.82 3.55 3.55 3.58 3.58 3.06 56.08%
EPS 0.07 0.07 0.08 0.12 0.11 0.11 0.07 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1253 0.1258 0.1252 0.1162 0.1141 0.1156 0.1141 7.74%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 -
Price 1.09 0.99 1.10 1.33 1.20 1.19 1.15 -
P/RPS 1.68 2.14 2.57 2.90 2.52 2.50 2.80 -33.44%
P/EPS 122.47 117.86 112.24 87.50 82.76 82.07 130.68 -5.03%
EY 0.82 0.85 0.89 1.14 1.21 1.22 0.77 5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.73 0.89 0.79 0.77 0.75 -3.20%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 24/12/03 30/09/03 CAGR
Date 24/02/05 25/11/04 18/08/04 27/05/04 - 26/02/04 19/11/03 -
Price 0.89 1.06 1.00 1.13 0.00 1.60 1.21 -
P/RPS 1.37 2.30 2.34 2.47 0.00 3.36 2.94 -45.58%
P/EPS 100.00 126.19 102.04 74.34 0.00 110.34 137.50 -22.41%
EY 1.00 0.79 0.98 1.35 0.00 0.91 0.73 28.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.66 0.75 0.00 1.04 0.79 -20.75%

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