[ORNA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 125,854 125,124 122,829 117,640 113,360 108,200 8,730 493.30%
PBT 3,066 4,480 9,594 10,204 11,640 11,828 1,048 104.68%
Tax -248 -376 -1,529 -1,750 -1,940 -1,000 -101 82.10%
NP 2,818 4,104 8,065 8,453 9,700 10,828 947 107.02%
-
NP to SH 2,818 4,104 8,065 8,453 9,700 10,828 947 107.02%
-
Tax Rate 8.09% 8.39% 15.94% 17.15% 16.67% 8.45% 9.64% -
Total Cost 123,036 121,020 114,764 109,186 103,660 97,372 7,783 530.93%
-
Net Worth 82,553 82,080 75,436 73,864 72,351 69,037 577,670 -72.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,553 82,080 75,436 73,864 72,351 69,037 577,670 -72.69%
NOSH 62,070 62,181 61,330 61,553 61,314 60,559 473,499 -74.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.24% 3.28% 6.57% 7.19% 8.56% 10.01% 10.85% -
ROE 3.41% 5.00% 10.69% 11.44% 13.41% 15.68% 0.16% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 202.76 201.22 200.27 191.12 184.88 178.67 1.84 2205.08%
EPS 4.54 6.60 13.15 13.73 15.82 17.88 0.20 703.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.23 1.20 1.18 1.14 1.22 5.92%
Adjusted Per Share Value based on latest NOSH - 62,083
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 169.48 168.50 165.41 158.42 152.66 145.71 11.76 493.17%
EPS 3.79 5.53 10.86 11.38 13.06 14.58 1.28 106.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1117 1.1054 1.0159 0.9947 0.9743 0.9297 7.7794 -72.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.13 1.40 1.58 1.61 1.72 1.53 0.00 -
P/RPS 0.56 0.70 0.79 0.84 0.93 0.86 0.00 -
P/EPS 24.89 21.21 12.02 11.72 10.87 8.56 0.00 -
EY 4.02 4.71 8.32 8.53 9.20 11.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 1.28 1.34 1.46 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 06/08/04 28/05/04 26/02/04 27/11/03 28/08/03 29/05/03 24/01/03 -
Price 1.14 1.08 1.54 1.61 1.66 1.60 0.00 -
P/RPS 0.56 0.54 0.77 0.84 0.90 0.90 0.00 -
P/EPS 25.11 16.36 11.71 11.72 10.49 8.95 0.00 -
EY 3.98 6.11 8.54 8.53 9.53 11.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 1.25 1.34 1.41 1.40 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