[ORNA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4.25%
YoY- -883.4%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 205,013 205,286 203,060 178,474 171,881 163,862 160,984 17.47%
PBT -9,848 -10,934 -11,112 -9,906 -9,257 -8,470 -4,924 58.67%
Tax -220 -346 -292 -541 -432 -510 -840 -59.03%
NP -10,068 -11,280 -11,404 -10,447 -9,689 -8,980 -5,764 44.98%
-
NP to SH -6,390 -11,280 -11,404 -5,664 -5,433 -8,980 -5,764 7.10%
-
Tax Rate - - - - - - - -
Total Cost 215,081 216,566 214,464 188,921 181,570 172,842 166,748 18.47%
-
Net Worth 86,529 132,169 161,316 86,559 91,725 93,174 95,134 -6.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 86,529 132,169 161,316 86,559 91,725 93,174 95,134 -6.11%
NOSH 75,243 113,939 120,295 75,269 75,184 75,140 74,909 0.29%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -4.91% -5.49% -5.62% -5.85% -5.64% -5.48% -3.58% -
ROE -7.39% -8.53% -7.07% -6.54% -5.92% -9.64% -6.06% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 272.47 180.17 168.80 237.11 228.61 218.07 214.91 17.12%
EPS -8.49 -9.90 -9.48 -7.53 -7.23 -7.10 -4.40 54.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.341 1.15 1.22 1.24 1.27 -6.39%
Adjusted Per Share Value based on latest NOSH - 75,136
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 276.09 276.45 273.46 240.35 231.47 220.67 216.79 17.47%
EPS -8.61 -15.19 -15.36 -7.63 -7.32 -12.09 -7.76 7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1653 1.7799 2.1724 1.1657 1.2352 1.2548 1.2812 -6.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.44 0.50 0.43 0.53 0.58 0.74 -
P/RPS 0.16 0.24 0.30 0.18 0.23 0.27 0.34 -39.47%
P/EPS -5.18 -4.44 -5.27 -5.71 -7.33 -4.85 -9.62 -33.78%
EY -19.30 -22.50 -18.96 -17.50 -13.64 -20.61 -10.40 50.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.37 0.37 0.43 0.47 0.58 -24.54%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 25/08/05 25/05/05 -
Price 0.86 0.43 0.40 0.47 0.48 0.52 0.55 -
P/RPS 0.32 0.24 0.24 0.20 0.21 0.24 0.26 14.83%
P/EPS -10.13 -4.34 -4.22 -6.25 -6.64 -4.35 -7.15 26.11%
EY -9.88 -23.02 -23.70 -16.01 -15.06 -22.98 -13.99 -20.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.37 0.30 0.41 0.39 0.42 0.43 44.84%

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