[CJCEN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.37%
YoY- -31.25%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 122,966 117,797 112,192 113,198 102,497 96,948 96,678 17.44%
PBT 4,677 2,975 2,414 1,501 1,600 2,214 3,811 14.66%
Tax -2,250 -1,328 -1,055 -403 -717 -1,129 -1,779 17.00%
NP 2,427 1,647 1,359 1,098 883 1,085 2,032 12.60%
-
NP to SH 2,561 1,861 1,849 1,542 1,281 1,375 2,032 16.72%
-
Tax Rate 48.11% 44.64% 43.70% 26.85% 44.81% 50.99% 46.68% -
Total Cost 120,539 116,150 110,833 112,100 101,614 95,863 94,646 17.54%
-
Net Worth 87,839 82,999 51,311 80,262 50,882 47,777 74,462 11.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,839 82,999 51,311 80,262 50,882 47,777 74,462 11.67%
NOSH 51,367 50,000 51,311 51,450 50,882 47,777 48,988 3.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.97% 1.40% 1.21% 0.97% 0.86% 1.12% 2.10% -
ROE 2.92% 2.24% 3.60% 1.92% 2.52% 2.88% 2.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 239.38 235.59 218.65 220.01 201.44 202.91 197.35 13.77%
EPS 4.99 3.72 3.60 3.00 2.52 2.88 4.15 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.66 1.00 1.56 1.00 1.00 1.52 8.19%
Adjusted Per Share Value based on latest NOSH - 51,450
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.69 19.82 18.88 19.05 17.25 16.31 16.27 17.42%
EPS 0.43 0.31 0.31 0.26 0.22 0.23 0.34 16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1397 0.0863 0.1351 0.0856 0.0804 0.1253 11.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.81 0.68 0.62 0.69 0.68 0.86 1.09 -
P/RPS 0.34 0.29 0.28 0.31 0.34 0.42 0.55 -27.49%
P/EPS 16.25 18.27 17.21 23.02 27.01 29.88 26.28 -27.48%
EY 6.16 5.47 5.81 4.34 3.70 3.35 3.81 37.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.62 0.44 0.68 0.86 0.72 -24.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 02/06/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.64 0.73 0.80 0.63 0.69 0.67 0.89 -
P/RPS 0.27 0.31 0.37 0.29 0.34 0.33 0.45 -28.92%
P/EPS 12.84 19.61 22.20 21.02 27.41 23.28 21.46 -29.06%
EY 7.79 5.10 4.50 4.76 3.65 4.30 4.66 40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.80 0.40 0.69 0.67 0.59 -26.79%

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