[ORNA] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4.25%
YoY- -883.4%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 190,586 214,051 204,279 178,474 135,839 122,829 8,730 67.09%
PBT 1,940 260 -6,677 -9,906 1,079 9,594 1,048 10.79%
Tax -758 -124 220 -541 -356 -1,529 -101 39.88%
NP 1,182 136 -6,457 -10,447 723 8,065 947 3.75%
-
NP to SH 2,584 1,633 -3,084 -5,664 723 8,065 947 18.19%
-
Tax Rate 39.07% 47.69% - - 32.99% 15.94% 9.64% -
Total Cost 189,404 213,915 210,736 188,921 135,116 114,764 7,783 70.14%
-
Net Worth 95,673 94,819 93,393 86,559 97,151 75,436 577,670 -25.87%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 95,673 94,819 93,393 86,559 97,151 75,436 577,670 -25.87%
NOSH 75,333 75,253 75,317 75,269 66,542 61,330 473,499 -26.36%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.62% 0.06% -3.16% -5.85% 0.53% 6.57% 10.85% -
ROE 2.70% 1.72% -3.30% -6.54% 0.74% 10.69% 0.16% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 252.99 284.44 271.22 237.11 204.14 200.27 1.84 127.01%
EPS 3.43 2.17 -4.10 -7.53 2.38 13.15 0.20 60.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.24 1.15 1.46 1.23 1.22 0.67%
Adjusted Per Share Value based on latest NOSH - 75,136
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 256.66 288.26 275.10 240.35 182.93 165.41 11.76 67.09%
EPS 3.48 2.20 -4.15 -7.63 0.97 10.86 1.28 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2884 1.2769 1.2577 1.1657 1.3083 1.0159 7.7794 -25.87%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.25 0.37 0.70 0.43 0.95 1.58 0.00 -
P/RPS 0.10 0.13 0.26 0.18 0.47 0.79 0.00 -
P/EPS 7.29 17.05 -17.10 -5.71 87.43 12.02 0.00 -
EY 13.72 5.86 -5.85 -17.50 1.14 8.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.56 0.37 0.65 1.28 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 28/02/06 25/02/05 26/02/04 24/01/03 -
Price 0.19 0.33 0.52 0.47 0.86 1.54 0.00 -
P/RPS 0.08 0.12 0.19 0.20 0.42 0.77 0.00 -
P/EPS 5.54 15.21 -12.70 -6.25 79.15 11.71 0.00 -
EY 18.05 6.58 -7.87 -16.01 1.26 8.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.26 0.42 0.41 0.59 1.25 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