[ORNA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -64.11%
YoY- -91.04%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 171,881 163,862 160,984 135,839 127,904 125,854 125,124 23.54%
PBT -9,257 -8,470 -4,924 1,079 2,129 3,066 4,480 -
Tax -432 -510 -840 -356 -114 -248 -376 9.68%
NP -9,689 -8,980 -5,764 723 2,014 2,818 4,104 -
-
NP to SH -5,433 -8,980 -5,764 723 2,014 2,818 4,104 -
-
Tax Rate - - - 32.99% 5.35% 8.09% 8.39% -
Total Cost 181,570 172,842 166,748 135,116 125,889 123,036 121,020 31.02%
-
Net Worth 91,725 93,174 95,134 97,151 81,898 82,553 82,080 7.68%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 91,725 93,174 95,134 97,151 81,898 82,553 82,080 7.68%
NOSH 75,184 75,140 74,909 66,542 63,487 62,070 62,181 13.48%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -5.64% -5.48% -3.58% 0.53% 1.58% 2.24% 3.28% -
ROE -5.92% -9.64% -6.06% 0.74% 2.46% 3.41% 5.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 228.61 218.07 214.91 204.14 201.46 202.76 201.22 8.87%
EPS -7.23 -7.10 -4.40 2.38 3.17 4.54 6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.24 1.27 1.46 1.29 1.33 1.32 -5.11%
Adjusted Per Share Value based on latest NOSH - 75,377
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 228.41 217.75 213.93 180.51 169.97 167.25 166.28 23.54%
EPS -7.22 -11.93 -7.66 0.96 2.68 3.74 5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2189 1.2382 1.2642 1.291 1.0883 1.097 1.0907 7.68%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.53 0.58 0.74 0.95 1.05 1.13 1.40 -
P/RPS 0.23 0.27 0.34 0.47 0.52 0.56 0.70 -52.35%
P/EPS -7.33 -4.85 -9.62 87.43 33.09 24.89 21.21 -
EY -13.64 -20.61 -10.40 1.14 3.02 4.02 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.58 0.65 0.81 0.85 1.06 -45.17%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 25/08/05 25/05/05 25/02/05 30/11/04 06/08/04 28/05/04 -
Price 0.48 0.52 0.55 0.86 0.98 1.14 1.08 -
P/RPS 0.21 0.24 0.26 0.42 0.49 0.56 0.54 -46.69%
P/EPS -6.64 -4.35 -7.15 79.15 30.88 25.11 16.36 -
EY -15.06 -22.98 -13.99 1.26 3.24 3.98 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.43 0.59 0.76 0.86 0.82 -39.04%

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