[ORNA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -211.59%
YoY- -418.67%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 50,765 178,474 128,911 81,931 40,246 135,839 95,928 -34.60%
PBT -2,778 -9,906 -6,943 -4,235 -1,231 1,079 1,597 -
Tax -73 -541 -324 -255 -210 -356 -86 -10.35%
NP -2,851 -10,447 -7,267 -4,490 -1,441 723 1,511 -
-
NP to SH -2,851 -5,664 -4,075 -4,490 -1,441 723 1,511 -
-
Tax Rate - - - - - 32.99% 5.39% -
Total Cost 53,616 188,921 136,178 86,421 41,687 135,116 94,417 -31.44%
-
Net Worth 161,316 86,559 91,725 93,174 95,134 97,151 81,898 57.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 161,316 86,559 91,725 93,174 95,134 97,151 81,898 57.19%
NOSH 120,295 75,269 75,184 75,140 74,909 66,542 63,487 53.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -5.62% -5.85% -5.64% -5.48% -3.58% 0.53% 1.58% -
ROE -1.77% -6.54% -4.44% -4.82% -1.51% 0.74% 1.84% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.20 237.11 171.46 109.04 53.73 204.14 151.10 -57.30%
EPS -2.37 -7.53 -5.42 -3.55 -1.10 2.38 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.341 1.15 1.22 1.24 1.27 1.46 1.29 2.62%
Adjusted Per Share Value based on latest NOSH - 75,243
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 68.36 240.35 173.60 110.33 54.20 182.93 129.18 -34.60%
EPS -3.84 -7.63 -5.49 -6.05 -1.94 0.97 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1724 1.1657 1.2352 1.2548 1.2812 1.3083 1.1029 57.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.43 0.53 0.58 0.74 0.95 1.05 -
P/RPS 1.18 0.18 0.31 0.53 1.38 0.47 0.69 43.05%
P/EPS -21.10 -5.71 -9.78 -9.71 -38.47 87.43 44.12 -
EY -4.74 -17.50 -10.23 -10.30 -2.60 1.14 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.43 0.47 0.58 0.65 0.81 -40.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 25/08/05 25/05/05 25/02/05 30/11/04 -
Price 0.40 0.47 0.48 0.52 0.55 0.86 0.98 -
P/RPS 0.95 0.20 0.28 0.48 1.02 0.42 0.65 28.81%
P/EPS -16.88 -6.25 -8.86 -8.70 -28.59 79.15 41.18 -
EY -5.92 -16.01 -11.29 -11.49 -3.50 1.26 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.39 0.42 0.43 0.59 0.76 -46.21%

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