[ORNA] QoQ 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- -18.07%
YoY- -106.88%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
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 58,854 51,878 50,765 51,100 46,980 41,686 40,246 28.80%
PBT -1,959 -2,689 -2,778 -2,943 -2,708 -3,004 -1,231 36.26%
Tax 8 -100 -73 -291 -69 -45 -210 -
NP -1,951 -2,789 -2,851 -3,234 -2,777 -3,049 -1,441 22.36%
-
NP to SH -1,110 -2,789 -2,851 -1,653 -1,400 -3,049 -1,441 -15.95%
-
Tax Rate - - - - - - - -
Total Cost 60,805 54,667 53,616 54,334 49,757 44,735 41,687 28.58%
-
Net Worth 86,249 125,884 161,316 102,185 91,827 93,302 95,134 -6.32%
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 86,249 125,884 161,316 102,185 91,827 93,302 95,134 -6.32%
NOSH 74,999 108,521 120,295 75,136 75,268 75,243 74,909 0.08%
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 -3.31% -5.38% -5.62% -6.33% -5.91% -7.31% -3.58% -
ROE -1.29% -2.22% -1.77% -1.62% -1.52% -3.27% -1.51% -
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 78.47 47.80 42.20 68.01 62.42 55.40 53.73 28.69%
EPS -1.48 -2.57 -2.37 -2.20 -1.86 -2.46 -1.10 21.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.341 1.36 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 79.26 69.86 68.36 68.82 63.27 56.14 54.20 28.80%
EPS -1.49 -3.76 -3.84 -2.23 -1.89 -4.11 -1.94 -16.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1615 1.6953 2.1724 1.3761 1.2366 1.2565 1.2812 -6.32%
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 0.56 0.92 1.18 0.63 0.85 1.05 1.38 -45.15%
P/EPS -29.73 -17.12 -21.10 -19.55 -28.49 -14.31 -38.47 -15.77%
EY -3.36 -5.84 -4.74 -5.12 -3.51 -6.99 -2.60 18.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.37 0.32 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 1.10 0.90 0.95 0.69 0.77 0.94 1.02 5.15%
P/EPS -58.11 -16.73 -16.88 -21.36 -25.81 -12.83 -28.59 60.38%
EY -1.72 -5.98 -5.92 -4.68 -3.88 -7.79 -3.50 -37.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.37 0.30 0.35 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