[ORNA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 344.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 122,829 96,962 65,412 35,782 8,732 0 -
PBT 9,594 8,700 6,867 4,004 1,047 0 -
Tax -1,529 -1,575 -1,232 -512 -262 0 -
NP 8,065 7,125 5,635 3,492 785 0 -
-
NP to SH 8,065 7,125 5,635 3,492 785 0 -
-
Tax Rate 15.94% 18.10% 17.94% 12.79% 25.02% - -
Total Cost 114,764 89,837 59,777 32,290 7,947 0 -
-
Net Worth 76,321 74,499 73,296 69,037 473,499 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 76,321 74,499 73,296 69,037 473,499 0 -
NOSH 62,050 62,083 62,115 60,559 473,499 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.57% 7.35% 8.61% 9.76% 8.99% 0.00% -
ROE 10.57% 9.56% 7.69% 5.06% 0.17% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 197.95 156.18 105.31 59.09 1.84 0.00 -
EPS 13.00 11.48 9.07 5.77 0.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.20 1.18 1.14 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,559
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 163.23 128.85 86.93 47.55 11.60 0.00 -
EPS 10.72 9.47 7.49 4.64 1.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0142 0.99 0.974 0.9174 6.2923 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.58 1.61 1.72 1.53 0.00 0.00 -
P/RPS 0.80 1.03 1.63 2.59 0.00 0.00 -
P/EPS 12.16 14.03 18.96 26.53 0.00 0.00 -
EY 8.23 7.13 5.27 3.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.34 1.46 1.34 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/02/04 27/11/03 - - - - -
Price 1.54 1.61 0.00 0.00 0.00 0.00 -
P/RPS 0.78 1.03 0.00 0.00 0.00 0.00 -
P/EPS 11.85 14.03 0.00 0.00 0.00 0.00 -
EY 8.44 7.13 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.34 0.00 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