[ORNA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -73.37%
YoY- -93.15%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 41,686 40,246 39,911 33,001 31,646 31,281 34,599 13.24%
PBT -3,004 -1,231 -518 64 413 1,120 1,941 -
Tax -45 -210 -281 38 -30 -94 -216 -64.89%
NP -3,049 -1,441 -799 102 383 1,026 1,725 -
-
NP to SH -3,049 -1,441 -799 102 383 1,026 1,725 -
-
Tax Rate - - - -59.38% 7.26% 8.39% 11.13% -
Total Cost 44,735 41,687 40,710 32,899 31,263 30,255 32,874 22.82%
-
Net Worth 93,302 95,134 96,483 87,719 82,159 82,080 76,321 14.34%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 93,302 95,134 96,483 87,719 82,159 82,080 76,321 14.34%
NOSH 75,243 74,909 75,377 67,999 61,774 62,181 62,050 13.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.31% -3.58% -2.00% 0.31% 1.21% 3.28% 4.99% -
ROE -3.27% -1.51% -0.83% 0.12% 0.47% 1.25% 2.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.40 53.73 52.95 48.53 51.23 50.31 55.76 -0.43%
EPS -2.46 -1.10 -1.06 0.15 0.62 1.65 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.27 1.28 1.29 1.33 1.32 1.23 0.54%
Adjusted Per Share Value based on latest NOSH - 67,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.40 53.48 53.04 43.85 42.05 41.57 45.98 13.24%
EPS -4.05 -1.91 -1.06 0.14 0.51 1.36 2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2399 1.2642 1.2821 1.1657 1.0918 1.0907 1.0142 14.34%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.58 0.74 0.95 1.05 1.13 1.40 1.58 -
P/RPS 1.05 1.38 1.79 2.16 2.21 2.78 2.83 -48.39%
P/EPS -14.31 -38.47 -89.62 700.00 182.26 84.85 56.83 -
EY -6.99 -2.60 -1.12 0.14 0.55 1.18 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.74 0.81 0.85 1.06 1.28 -48.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 25/02/05 30/11/04 06/08/04 28/05/04 26/02/04 -
Price 0.52 0.55 0.86 0.98 1.14 1.08 1.54 -
P/RPS 0.94 1.02 1.62 2.02 2.23 2.15 2.76 -51.26%
P/EPS -12.83 -28.59 -81.13 653.33 183.87 65.45 55.40 -
EY -7.79 -3.50 -1.23 0.15 0.54 1.53 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.67 0.76 0.86 0.82 1.25 -51.70%

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