[ORNA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -40.52%
YoY- -62.1%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 39,911 33,001 31,646 31,281 34,599 31,550 29,630 21.85%
PBT -518 64 413 1,120 1,941 1,833 2,863 -
Tax -281 38 -30 -94 -216 -343 -720 -46.44%
NP -799 102 383 1,026 1,725 1,490 2,143 -
-
NP to SH -799 102 383 1,026 1,725 1,490 2,143 -
-
Tax Rate - -59.38% 7.26% 8.39% 11.13% 18.71% 25.15% -
Total Cost 40,710 32,899 31,263 30,255 32,874 30,060 27,487 29.77%
-
Net Worth 96,483 87,719 82,159 82,080 76,321 74,499 73,296 20.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 96,483 87,719 82,159 82,080 76,321 74,499 73,296 20.01%
NOSH 75,377 67,999 61,774 62,181 62,050 62,083 62,115 13.70%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -2.00% 0.31% 1.21% 3.28% 4.99% 4.72% 7.23% -
ROE -0.83% 0.12% 0.47% 1.25% 2.26% 2.00% 2.92% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.95 48.53 51.23 50.31 55.76 50.82 47.70 7.17%
EPS -1.06 0.15 0.62 1.65 2.78 2.40 3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.29 1.33 1.32 1.23 1.20 1.18 5.54%
Adjusted Per Share Value based on latest NOSH - 62,181
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.04 43.85 42.05 41.57 45.98 41.93 39.37 21.87%
EPS -1.06 0.14 0.51 1.36 2.29 1.98 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2821 1.1657 1.0918 1.0907 1.0142 0.99 0.974 20.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.95 1.05 1.13 1.40 1.58 1.61 1.72 -
P/RPS 1.79 2.16 2.21 2.78 2.83 3.17 3.61 -37.22%
P/EPS -89.62 700.00 182.26 84.85 56.83 67.08 49.86 -
EY -1.12 0.14 0.55 1.18 1.76 1.49 2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.85 1.06 1.28 1.34 1.46 -36.29%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 06/08/04 28/05/04 26/02/04 27/11/03 28/08/03 -
Price 0.86 0.98 1.14 1.08 1.54 1.61 1.66 -
P/RPS 1.62 2.02 2.23 2.15 2.76 3.17 3.48 -39.79%
P/EPS -81.13 653.33 183.87 65.45 55.40 67.08 48.12 -
EY -1.23 0.15 0.54 1.53 1.81 1.49 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.76 0.86 0.82 1.25 1.34 1.41 -38.96%

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