[ORNA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -346.49%
YoY- -127.49%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 180,012 168,823 154,844 144,804 135,839 130,527 129,076 24.75%
PBT -9,886 -7,461 -4,689 -1,272 1,079 3,538 5,307 -
Tax -615 -605 -498 -483 -367 -302 -683 -6.73%
NP -10,501 -8,066 -5,187 -1,755 712 3,236 4,624 -
-
NP to SH -7,543 -6,689 -5,187 -1,755 712 3,236 4,624 -
-
Tax Rate - - - - 34.01% 8.54% 12.87% -
Total Cost 190,513 176,889 160,031 146,559 135,127 127,291 124,452 32.72%
-
Net Worth 102,185 91,827 93,302 95,134 96,483 87,719 82,159 15.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 102,185 91,827 93,302 95,134 96,483 87,719 82,159 15.60%
NOSH 75,136 75,268 75,243 74,909 75,377 67,999 61,774 13.90%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -5.83% -4.78% -3.35% -1.21% 0.52% 2.48% 3.58% -
ROE -7.38% -7.28% -5.56% -1.84% 0.74% 3.69% 5.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 239.58 224.29 205.79 193.31 180.21 191.95 208.95 9.52%
EPS -10.04 -8.89 -6.89 -2.34 0.94 4.76 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.22 1.24 1.27 1.28 1.29 1.33 1.49%
Adjusted Per Share Value based on latest NOSH - 74,909
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 242.42 227.35 208.53 195.00 182.93 175.78 173.82 24.75%
EPS -10.16 -9.01 -6.99 -2.36 0.96 4.36 6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3761 1.2366 1.2565 1.2812 1.2993 1.1813 1.1064 15.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.43 0.53 0.58 0.74 0.95 1.05 1.13 -
P/RPS 0.18 0.24 0.28 0.38 0.53 0.55 0.54 -51.82%
P/EPS -4.28 -5.96 -8.41 -31.59 100.57 22.06 15.10 -
EY -23.35 -16.77 -11.89 -3.17 0.99 4.53 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.47 0.58 0.74 0.81 0.85 -47.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 25/08/05 25/05/05 25/02/05 30/11/04 06/08/04 -
Price 0.47 0.48 0.52 0.55 0.86 0.98 1.14 -
P/RPS 0.20 0.21 0.25 0.28 0.48 0.51 0.55 -48.95%
P/EPS -4.68 -5.40 -7.54 -23.48 91.05 20.59 15.23 -
EY -21.36 -18.51 -13.26 -4.26 1.10 4.86 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.42 0.43 0.67 0.76 0.86 -44.99%

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