[ORNA] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 35.66%
YoY- 45.55%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 156,461 190,586 214,051 204,279 178,474 135,839 122,829 4.11%
PBT 6,158 1,940 260 -6,677 -9,906 1,079 9,594 -7.11%
Tax -1,352 -758 -124 220 -541 -356 -1,529 -2.02%
NP 4,806 1,182 136 -6,457 -10,447 723 8,065 -8.25%
-
NP to SH 4,605 2,584 1,633 -3,084 -5,664 723 8,065 -8.90%
-
Tax Rate 21.96% 39.07% 47.69% - - 32.99% 15.94% -
Total Cost 151,655 189,404 213,915 210,736 188,921 135,116 114,764 4.75%
-
Net Worth 99,267 95,673 94,819 93,393 86,559 97,151 75,436 4.67%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 99,267 95,673 94,819 93,393 86,559 97,151 75,436 4.67%
NOSH 75,202 75,333 75,253 75,317 75,269 66,542 61,330 3.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.07% 0.62% 0.06% -3.16% -5.85% 0.53% 6.57% -
ROE 4.64% 2.70% 1.72% -3.30% -6.54% 0.74% 10.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 208.05 252.99 284.44 271.22 237.11 204.14 200.27 0.63%
EPS 6.12 3.43 2.17 -4.10 -7.53 2.38 13.15 -11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.26 1.24 1.15 1.46 1.23 1.18%
Adjusted Per Share Value based on latest NOSH - 75,094
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 207.92 253.27 284.45 271.46 237.17 180.51 163.23 4.11%
EPS 6.12 3.43 2.17 -4.10 -7.53 0.96 10.72 -8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3191 1.2714 1.26 1.2411 1.1503 1.291 1.0025 4.67%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.36 0.25 0.37 0.70 0.43 0.95 1.58 -
P/RPS 0.17 0.10 0.13 0.26 0.18 0.47 0.79 -22.57%
P/EPS 5.88 7.29 17.05 -17.10 -5.71 87.43 12.02 -11.22%
EY 17.01 13.72 5.86 -5.85 -17.50 1.14 8.32 12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.29 0.56 0.37 0.65 1.28 -22.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 25/02/05 26/02/04 -
Price 0.37 0.19 0.33 0.52 0.47 0.86 1.54 -
P/RPS 0.18 0.08 0.12 0.19 0.20 0.42 0.77 -21.49%
P/EPS 6.04 5.54 15.21 -12.70 -6.25 79.15 11.71 -10.43%
EY 16.55 18.05 6.58 -7.87 -16.01 1.26 8.54 11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.15 0.26 0.42 0.41 0.59 1.25 -22.05%

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