[CJCEN] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -15.5%
YoY- 349.81%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 152,720 117,540 95,992 84,354 74,112 96,438 97,226 7.81%
PBT 19,448 4,982 458 4,880 2,526 3,848 10,720 10.43%
Tax -4,070 -2,780 -392 -2,514 -2,000 -1,712 -3,232 3.91%
NP 15,378 2,202 66 2,366 526 2,136 7,488 12.73%
-
NP to SH 15,992 2,286 -298 2,366 526 2,136 7,488 13.47%
-
Tax Rate 20.93% 55.80% 85.59% 51.52% 79.18% 44.49% 30.15% -
Total Cost 137,342 115,338 95,926 81,988 73,586 94,302 89,738 7.34%
-
Net Worth 98,809 87,647 51,190 72,029 67,755 67,550 48,923 12.42%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,067 - - - - - - -
Div Payout % 31.69% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 98,809 87,647 51,190 72,029 67,755 67,550 48,923 12.42%
NOSH 50,671 51,255 51,190 47,701 44,576 44,499 32,192 7.85%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.07% 1.87% 0.07% 2.80% 0.71% 2.21% 7.70% -
ROE 16.18% 2.61% -0.58% 3.28% 0.78% 3.16% 15.31% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 301.39 229.32 187.52 176.84 166.26 216.71 302.01 -0.03%
EPS 31.56 4.46 -0.58 4.96 1.18 4.80 23.26 5.21%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.71 1.00 1.51 1.52 1.518 1.5197 4.24%
Adjusted Per Share Value based on latest NOSH - 49,285
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.70 19.78 16.15 14.20 12.47 16.23 16.36 7.81%
EPS 2.69 0.38 -0.05 0.40 0.09 0.36 1.26 13.46%
DPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.1475 0.0861 0.1212 0.114 0.1137 0.0823 12.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.93 0.81 0.68 1.10 1.05 1.46 1.31 -
P/RPS 0.64 0.35 0.36 0.62 0.63 0.67 0.43 6.84%
P/EPS 6.12 18.16 -116.81 22.18 88.98 30.42 5.63 1.39%
EY 16.35 5.51 -0.86 4.51 1.12 3.29 17.76 -1.36%
DY 5.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.47 0.68 0.73 0.69 0.96 0.86 2.37%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 25/08/05 18/08/04 28/08/03 29/08/02 29/08/01 -
Price 2.29 0.64 0.69 1.00 1.18 1.43 1.39 -
P/RPS 0.76 0.28 0.37 0.57 0.71 0.66 0.46 8.72%
P/EPS 7.26 14.35 -118.53 20.16 100.00 29.79 5.98 3.28%
EY 13.78 6.97 -0.84 4.96 1.00 3.36 16.73 -3.17%
DY 4.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.37 0.69 0.66 0.78 0.94 0.91 4.27%

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