[ORNA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -28.96%
YoY- -306.71%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 200,723 190,531 180,012 168,823 154,844 144,804 135,839 29.82%
PBT -11,118 -11,433 -9,886 -7,461 -4,689 -1,272 1,079 -
Tax -533 -478 -615 -605 -498 -483 -367 28.33%
NP -11,651 -11,911 -10,501 -8,066 -5,187 -1,755 712 -
-
NP to SH -6,776 -7,889 -7,543 -6,689 -5,187 -1,755 712 -
-
Tax Rate - - - - - - 34.01% -
Total Cost 212,374 202,442 190,513 176,889 160,031 146,559 135,127 35.29%
-
Net Worth 125,884 161,316 102,185 91,827 93,302 95,134 96,483 19.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 125,884 161,316 102,185 91,827 93,302 95,134 96,483 19.46%
NOSH 108,521 120,295 75,136 75,268 75,243 74,909 75,377 27.58%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -5.80% -6.25% -5.83% -4.78% -3.35% -1.21% 0.52% -
ROE -5.38% -4.89% -7.38% -7.28% -5.56% -1.84% 0.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 184.96 158.39 239.58 224.29 205.79 193.31 180.21 1.75%
EPS -6.24 -6.56 -10.04 -8.89 -6.89 -2.34 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.341 1.36 1.22 1.24 1.27 1.28 -6.36%
Adjusted Per Share Value based on latest NOSH - 75,268
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 270.31 256.58 242.42 227.35 208.53 195.00 182.93 29.82%
EPS -9.13 -10.62 -10.16 -9.01 -6.99 -2.36 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6953 2.1724 1.3761 1.2366 1.2565 1.2812 1.2993 19.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.50 0.43 0.53 0.58 0.74 0.95 -
P/RPS 0.24 0.32 0.18 0.24 0.28 0.38 0.53 -41.11%
P/EPS -7.05 -7.62 -4.28 -5.96 -8.41 -31.59 100.57 -
EY -14.19 -13.12 -23.35 -16.77 -11.89 -3.17 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.32 0.43 0.47 0.58 0.74 -35.95%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 25/08/05 25/05/05 25/02/05 -
Price 0.43 0.40 0.47 0.48 0.52 0.55 0.86 -
P/RPS 0.23 0.25 0.20 0.21 0.25 0.28 0.48 -38.84%
P/EPS -6.89 -6.10 -4.68 -5.40 -7.54 -23.48 91.05 -
EY -14.52 -16.40 -21.36 -18.51 -13.26 -4.26 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.35 0.39 0.42 0.43 0.67 -32.76%

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