[CJCEN] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 114.8%
YoY- 112.24%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 839,677 860,799 760,635 635,707 561,256 468,539 474,313 46.28%
PBT 17,893 5,733 -3,365 -4,971 -4,246 -7,150 -6,941 -
Tax -11,513 -10,842 5,740 6,017 -1,857 319 -2,222 199.13%
NP 6,380 -5,109 2,375 1,046 -6,103 -6,831 -9,163 -
-
NP to SH 6,359 -5,247 2,230 922 -6,228 -6,951 -9,282 -
-
Tax Rate 64.34% 189.12% - - - - - -
Total Cost 833,297 865,908 758,260 634,661 567,359 475,370 483,476 43.70%
-
Net Worth 416,701 404,963 410,963 417,930 413,126 296,515 312,208 21.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 416,701 404,963 410,963 417,930 413,126 296,515 312,208 21.20%
NOSH 594,229 594,229 594,229 594,229 594,229 394,229 394,229 31.43%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.76% -0.59% 0.31% 0.16% -1.09% -1.46% -1.93% -
ROE 1.53% -1.30% 0.54% 0.22% -1.51% -2.34% -2.97% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 143.07 146.67 129.56 108.00 95.10 110.61 121.54 11.47%
EPS 1.08 -0.89 0.38 0.16 -1.06 -1.64 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.70 0.71 0.70 0.70 0.80 -7.64%
Adjusted Per Share Value based on latest NOSH - 594,229
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 141.31 144.86 128.00 106.98 94.45 78.85 79.82 46.29%
EPS 1.07 -0.88 0.38 0.16 -1.05 -1.17 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7012 0.6815 0.6916 0.7033 0.6952 0.499 0.5254 21.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.515 0.46 0.50 0.43 0.36 0.375 0.24 -
P/RPS 0.36 0.31 0.39 0.40 0.38 0.34 0.20 47.91%
P/EPS 47.53 -51.45 131.63 274.53 -34.11 -22.85 -10.09 -
EY 2.10 -1.94 0.76 0.36 -2.93 -4.38 -9.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.71 0.61 0.51 0.54 0.30 80.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 25/08/21 25/05/21 25/02/21 23/11/20 27/08/20 21/05/20 -
Price 0.635 0.49 0.47 0.51 0.455 0.335 0.355 -
P/RPS 0.44 0.33 0.36 0.47 0.48 0.30 0.29 32.00%
P/EPS 58.61 -54.81 123.74 325.60 -43.12 -20.41 -14.93 -
EY 1.71 -1.82 0.81 0.31 -2.32 -4.90 -6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.67 0.72 0.65 0.48 0.44 59.87%

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