[CJCEN] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 10.4%
YoY- -14.09%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 860,799 760,635 635,707 561,256 468,539 474,313 491,985 45.24%
PBT 5,733 -3,365 -4,971 -4,246 -7,150 -6,941 -4,553 -
Tax -10,842 5,740 6,017 -1,857 319 -2,222 -2,857 143.49%
NP -5,109 2,375 1,046 -6,103 -6,831 -9,163 -7,410 -21.97%
-
NP to SH -5,247 2,230 922 -6,228 -6,951 -9,282 -7,531 -21.42%
-
Tax Rate 189.12% - - - - - - -
Total Cost 865,908 758,260 634,661 567,359 475,370 483,476 499,395 44.37%
-
Net Worth 404,963 410,963 417,930 413,126 296,515 312,208 316,111 17.97%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 404,963 410,963 417,930 413,126 296,515 312,208 316,111 17.97%
NOSH 594,229 594,229 594,229 594,229 394,229 394,229 394,229 31.49%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -0.59% 0.31% 0.16% -1.09% -1.46% -1.93% -1.51% -
ROE -1.30% 0.54% 0.22% -1.51% -2.34% -2.97% -2.38% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 146.67 129.56 108.00 95.10 110.61 121.54 126.07 10.62%
EPS -0.89 0.38 0.16 -1.06 -1.64 -2.38 -1.93 -40.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.71 0.70 0.70 0.80 0.81 -10.14%
Adjusted Per Share Value based on latest NOSH - 594,229
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 144.86 128.00 106.98 94.45 78.85 79.82 82.79 45.25%
EPS -0.88 0.38 0.16 -1.05 -1.17 -1.56 -1.27 -21.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6815 0.6916 0.7033 0.6952 0.499 0.5254 0.532 17.96%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.46 0.50 0.43 0.36 0.375 0.24 0.395 -
P/RPS 0.31 0.39 0.40 0.38 0.34 0.20 0.31 0.00%
P/EPS -51.45 131.63 274.53 -34.11 -22.85 -10.09 -20.47 84.96%
EY -1.94 0.76 0.36 -2.93 -4.38 -9.91 -4.89 -46.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.61 0.51 0.54 0.30 0.49 23.21%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 25/02/21 23/11/20 27/08/20 21/05/20 27/02/20 -
Price 0.49 0.47 0.51 0.455 0.335 0.355 0.37 -
P/RPS 0.33 0.36 0.47 0.48 0.30 0.29 0.29 9.00%
P/EPS -54.81 123.74 325.60 -43.12 -20.41 -14.93 -19.17 101.57%
EY -1.82 0.81 0.31 -2.32 -4.90 -6.70 -5.22 -50.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.72 0.65 0.48 0.44 0.46 33.59%

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