[CJCEN] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 828.57%
YoY- -23.23%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 33,106 33,396 22,695 18,210 29,476 20,508 0 -
PBT 2,560 920 1,019 818 1,021 1,322 0 -
Tax -504 -292 -606 -428 -513 -487 0 -
NP 2,056 628 413 390 508 835 0 -
-
NP to SH 2,187 674 413 390 508 835 0 -
-
Tax Rate 19.69% 31.74% 59.47% 52.32% 50.24% 36.84% - -
Total Cost 31,050 32,768 22,282 17,820 28,968 19,673 0 -
-
Net Worth 88,814 80,262 74,733 67,806 68,178 68,336 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 88,814 80,262 74,733 67,806 68,178 68,336 0 -
NOSH 51,338 51,450 49,166 44,318 44,561 44,414 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.21% 1.88% 1.82% 2.14% 1.72% 4.07% 0.00% -
ROE 2.46% 0.84% 0.55% 0.58% 0.75% 1.22% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 64.49 64.91 46.16 41.09 66.15 46.17 0.00 -
EPS 4.26 1.31 0.84 0.88 1.14 1.88 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.56 1.52 1.53 1.53 1.5386 0.00 -
Adjusted Per Share Value based on latest NOSH - 44,318
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.57 5.62 3.82 3.06 4.96 3.45 0.00 -
EPS 0.37 0.11 0.07 0.07 0.09 0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1351 0.1258 0.1141 0.1147 0.115 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.62 0.69 0.99 1.15 1.13 1.25 0.00 -
P/RPS 0.96 1.06 2.14 2.80 1.71 2.71 0.00 -
P/EPS 14.55 52.67 117.86 130.68 99.12 66.49 0.00 -
EY 6.87 1.90 0.85 0.77 1.01 1.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.65 0.75 0.74 0.81 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 24/11/05 25/11/04 19/11/03 27/11/02 28/11/01 - -
Price 0.80 0.63 1.06 1.21 1.10 2.41 0.00 -
P/RPS 1.24 0.97 2.30 2.94 1.66 5.22 0.00 -
P/EPS 18.78 48.09 126.19 137.50 96.49 128.19 0.00 -
EY 5.33 2.08 0.79 0.73 1.04 0.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.70 0.79 0.72 1.57 0.00 -

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