[ORNA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -31.34%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 160,984 135,839 127,904 125,854 125,124 122,829 117,640 23.23%
PBT -4,924 1,079 2,129 3,066 4,480 9,594 10,204 -
Tax -840 -356 -114 -248 -376 -1,529 -1,750 -38.66%
NP -5,764 723 2,014 2,818 4,104 8,065 8,453 -
-
NP to SH -5,764 723 2,014 2,818 4,104 8,065 8,453 -
-
Tax Rate - 32.99% 5.35% 8.09% 8.39% 15.94% 17.15% -
Total Cost 166,748 135,116 125,889 123,036 121,020 114,764 109,186 32.58%
-
Net Worth 95,134 97,151 81,898 82,553 82,080 75,436 73,864 18.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 95,134 97,151 81,898 82,553 82,080 75,436 73,864 18.35%
NOSH 74,909 66,542 63,487 62,070 62,181 61,330 61,553 13.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.58% 0.53% 1.58% 2.24% 3.28% 6.57% 7.19% -
ROE -6.06% 0.74% 2.46% 3.41% 5.00% 10.69% 11.44% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 214.91 204.14 201.46 202.76 201.22 200.27 191.12 8.12%
EPS -4.40 2.38 3.17 4.54 6.60 13.15 13.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.46 1.29 1.33 1.32 1.23 1.20 3.84%
Adjusted Per Share Value based on latest NOSH - 61,774
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 213.93 180.51 169.97 167.25 166.28 163.23 156.33 23.23%
EPS -7.66 0.96 2.68 3.74 5.45 10.72 11.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2642 1.291 1.0883 1.097 1.0907 1.0025 0.9816 18.35%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.74 0.95 1.05 1.13 1.40 1.58 1.61 -
P/RPS 0.34 0.47 0.52 0.56 0.70 0.79 0.84 -45.25%
P/EPS -9.62 87.43 33.09 24.89 21.21 12.02 11.72 -
EY -10.40 1.14 3.02 4.02 4.71 8.32 8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.81 0.85 1.06 1.28 1.34 -42.75%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 30/11/04 06/08/04 28/05/04 26/02/04 27/11/03 -
Price 0.55 0.86 0.98 1.14 1.08 1.54 1.61 -
P/RPS 0.26 0.42 0.49 0.56 0.54 0.77 0.84 -54.20%
P/EPS -7.15 79.15 30.88 25.11 16.36 11.71 11.72 -
EY -13.99 1.26 3.24 3.98 6.11 8.54 8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.76 0.86 0.82 1.25 1.34 -53.09%

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