[ORNA] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 152.95%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 216,517 156,461 190,586 214,051 204,279 178,474 135,839 8.07%
PBT 6,859 6,158 1,940 260 -6,677 -9,906 1,079 36.08%
Tax -2,201 -1,352 -758 -124 220 -541 -356 35.45%
NP 4,658 4,806 1,182 136 -6,457 -10,447 723 36.38%
-
NP to SH 4,589 4,605 2,584 1,633 -3,084 -5,664 723 36.05%
-
Tax Rate 32.09% 21.96% 39.07% 47.69% - - 32.99% -
Total Cost 211,859 151,655 189,404 213,915 210,736 188,921 135,116 7.78%
-
Net Worth 101,637 99,267 95,673 94,819 93,393 86,559 97,151 0.75%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 101,637 99,267 95,673 94,819 93,393 86,559 97,151 0.75%
NOSH 75,287 75,202 75,333 75,253 75,317 75,269 66,542 2.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.15% 3.07% 0.62% 0.06% -3.16% -5.85% 0.53% -
ROE 4.52% 4.64% 2.70% 1.72% -3.30% -6.54% 0.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 287.59 208.05 252.99 284.44 271.22 237.11 204.14 5.87%
EPS 6.10 6.12 3.43 2.17 -4.10 -7.53 2.38 16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.32 1.27 1.26 1.24 1.15 1.46 -1.29%
Adjusted Per Share Value based on latest NOSH - 74,800
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 287.73 207.92 253.27 284.45 271.46 237.17 180.51 8.07%
EPS 6.10 6.12 3.43 2.17 -4.10 -7.53 0.96 36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3507 1.3191 1.2714 1.26 1.2411 1.1503 1.291 0.75%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.41 0.36 0.25 0.37 0.70 0.43 0.95 -
P/RPS 0.14 0.17 0.10 0.13 0.26 0.18 0.47 -18.27%
P/EPS 6.73 5.88 7.29 17.05 -17.10 -5.71 87.43 -34.76%
EY 14.87 17.01 13.72 5.86 -5.85 -17.50 1.14 53.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.20 0.29 0.56 0.37 0.65 -12.08%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 25/02/05 -
Price 0.39 0.37 0.19 0.33 0.52 0.47 0.86 -
P/RPS 0.14 0.18 0.08 0.12 0.19 0.20 0.42 -16.72%
P/EPS 6.40 6.04 5.54 15.21 -12.70 -6.25 79.15 -34.22%
EY 15.63 16.55 18.05 6.58 -7.87 -16.01 1.26 52.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.15 0.26 0.42 0.41 0.59 -11.15%

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