[ORNA] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 26.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 129,076 127,060 122,829 96,962 65,412 35,782 8,732 503.30%
PBT 5,307 7,757 9,594 8,700 6,867 4,004 1,047 195.36%
Tax -683 -1,373 -1,529 -1,575 -1,232 -512 -262 89.52%
NP 4,624 6,384 8,065 7,125 5,635 3,492 785 226.51%
-
NP to SH 4,624 6,384 8,065 7,125 5,635 3,492 785 226.51%
-
Tax Rate 12.87% 17.70% 15.94% 18.10% 17.94% 12.79% 25.02% -
Total Cost 124,452 120,676 114,764 89,837 59,777 32,290 7,947 526.98%
-
Net Worth 82,159 82,080 76,321 74,499 73,296 69,037 473,499 -68.92%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,159 82,080 76,321 74,499 73,296 69,037 473,499 -68.92%
NOSH 61,774 62,181 62,050 62,083 62,115 60,559 473,499 -74.30%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.58% 5.02% 6.57% 7.35% 8.61% 9.76% 8.99% -
ROE 5.63% 7.78% 10.57% 9.56% 7.69% 5.06% 0.17% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 208.95 204.34 197.95 156.18 105.31 59.09 1.84 2251.80%
EPS 7.49 10.27 13.00 11.48 9.07 5.77 0.17 1150.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.23 1.20 1.18 1.14 1.00 20.96%
Adjusted Per Share Value based on latest NOSH - 62,083
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 171.53 168.85 163.23 128.85 86.93 47.55 11.60 503.44%
EPS 6.14 8.48 10.72 9.47 7.49 4.64 1.04 227.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0918 1.0907 1.0142 0.99 0.974 0.9174 6.2923 -68.92%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.13 1.40 1.58 1.61 1.72 1.53 0.00 -
P/RPS 0.54 0.69 0.80 1.03 1.63 2.59 0.00 -
P/EPS 15.10 13.64 12.16 14.03 18.96 26.53 0.00 -
EY 6.62 7.33 8.23 7.13 5.27 3.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 1.28 1.34 1.46 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 06/08/04 28/05/04 26/02/04 27/11/03 - - - -
Price 1.14 1.08 1.54 1.61 0.00 0.00 0.00 -
P/RPS 0.55 0.53 0.78 1.03 0.00 0.00 0.00 -
P/EPS 15.23 10.52 11.85 14.03 0.00 0.00 0.00 -
EY 6.57 9.51 8.44 7.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 1.25 1.34 0.00 0.00 0.00 -

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