[ORNA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -72.47%
YoY- -97.85%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 54,068 58,854 51,878 50,765 51,100 46,980 41,686 18.87%
PBT 627 -1,959 -2,689 -2,778 -2,943 -2,708 -3,004 -
Tax 242 8 -100 -73 -291 -69 -45 -
NP 869 -1,951 -2,789 -2,851 -3,234 -2,777 -3,049 -
-
NP to SH 1,527 -1,110 -2,789 -2,851 -1,653 -1,400 -3,049 -
-
Tax Rate -38.60% - - - - - - -
Total Cost 53,199 60,805 54,667 53,616 54,334 49,757 44,735 12.21%
-
Net Worth 75,094 86,249 125,884 161,316 102,185 91,827 93,302 -13.44%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 75,094 86,249 125,884 161,316 102,185 91,827 93,302 -13.44%
NOSH 75,094 74,999 108,521 120,295 75,136 75,268 75,243 -0.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.61% -3.31% -5.38% -5.62% -6.33% -5.91% -7.31% -
ROE 2.03% -1.29% -2.22% -1.77% -1.62% -1.52% -3.27% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.00 78.47 47.80 42.20 68.01 62.42 55.40 19.03%
EPS 2.03 -1.48 -2.57 -2.37 -2.20 -1.86 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.15 1.16 1.341 1.36 1.22 1.24 -13.32%
Adjusted Per Share Value based on latest NOSH - 120,295
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.81 79.26 69.86 68.36 68.82 63.27 56.14 18.87%
EPS 2.06 -1.49 -3.76 -3.84 -2.23 -1.89 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0113 1.1615 1.6953 2.1724 1.3761 1.2366 1.2565 -13.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.70 0.44 0.44 0.50 0.43 0.53 0.58 -
P/RPS 0.97 0.56 0.92 1.18 0.63 0.85 1.05 -5.13%
P/EPS 34.42 -29.73 -17.12 -21.10 -19.55 -28.49 -14.31 -
EY 2.90 -3.36 -5.84 -4.74 -5.12 -3.51 -6.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.38 0.38 0.37 0.32 0.43 0.47 30.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 25/08/05 -
Price 0.52 0.86 0.43 0.40 0.47 0.48 0.52 -
P/RPS 0.72 1.10 0.90 0.95 0.69 0.77 0.94 -16.24%
P/EPS 25.57 -58.11 -16.73 -16.88 -21.36 -25.81 -12.83 -
EY 3.91 -1.72 -5.98 -5.92 -4.68 -3.88 -7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.75 0.37 0.30 0.35 0.39 0.42 15.25%

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