[ORNA] QoQ TTM 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- -20.84%
YoY- 82.82%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 135,839 130,527 129,076 127,060 122,829 96,962 65,412 62.41%
PBT 1,079 3,538 5,307 7,757 9,594 8,700 6,867 -70.71%
Tax -367 -302 -683 -1,373 -1,529 -1,575 -1,232 -55.23%
NP 712 3,236 4,624 6,384 8,065 7,125 5,635 -74.66%
-
NP to SH 712 3,236 4,624 6,384 8,065 7,125 5,635 -74.66%
-
Tax Rate 34.01% 8.54% 12.87% 17.70% 15.94% 18.10% 17.94% -
Total Cost 135,127 127,291 124,452 120,676 114,764 89,837 59,777 71.81%
-
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 0.52% 2.48% 3.58% 5.02% 6.57% 7.35% 8.61% -
ROE 0.74% 3.69% 5.63% 7.78% 10.57% 9.56% 7.69% -
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 180.21 191.95 208.95 204.34 197.95 156.18 105.31 42.83%
EPS 0.94 4.76 7.49 10.27 13.00 11.48 9.07 -77.78%
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 180.51 173.46 171.53 168.85 163.23 128.85 86.93 62.40%
EPS 0.95 4.30 6.14 8.48 10.72 9.47 7.49 -74.59%
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 0.53 0.55 0.54 0.69 0.80 1.03 1.63 -52.55%
P/EPS 100.57 22.06 15.10 13.64 12.16 14.03 18.96 202.61%
EY 0.99 4.53 6.62 7.33 8.23 7.13 5.27 -67.03%
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 - -
Price 0.86 0.98 1.14 1.08 1.54 1.61 0.00 -
P/RPS 0.48 0.51 0.55 0.53 0.78 1.03 0.00 -
P/EPS 91.05 20.59 15.23 10.52 11.85 14.03 0.00 -
EY 1.10 4.86 6.57 9.51 8.44 7.13 0.00 -
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 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