[ORNA] QoQ Annualized 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- 51.74%
YoY- 45.55%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 201,822 196,476 193,244 204,279 205,013 205,286 203,060 -0.40%
PBT 1,476 1,194 -1,016 -6,677 -9,848 -10,934 -11,112 -
Tax -380 -570 -388 220 -220 -346 -292 19.17%
NP 1,096 624 -1,404 -6,457 -10,068 -11,280 -11,404 -
-
NP to SH 2,676 2,144 220 -3,084 -6,390 -11,280 -11,404 -
-
Tax Rate 25.75% 47.74% - - - - - -
Total Cost 200,726 195,852 194,648 210,736 215,081 216,566 214,464 -4.31%
-
Net Worth 89,450 89,081 91,928 93,393 86,529 132,169 161,316 -32.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 89,450 89,081 91,928 93,393 86,529 132,169 161,316 -32.48%
NOSH 75,168 75,492 78,571 75,317 75,243 113,939 120,295 -26.88%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.54% 0.32% -0.73% -3.16% -4.91% -5.49% -5.62% -
ROE 2.99% 2.41% 0.24% -3.30% -7.39% -8.53% -7.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 268.49 260.26 245.95 271.22 272.47 180.17 168.80 36.22%
EPS 3.56 2.84 0.28 -4.10 -8.49 -9.90 -9.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.17 1.24 1.15 1.16 1.341 -7.64%
Adjusted Per Share Value based on latest NOSH - 75,094
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 271.79 264.59 260.24 275.10 276.09 276.45 273.46 -0.40%
EPS 3.60 2.89 0.30 -4.15 -8.61 -15.19 -15.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2046 1.1996 1.238 1.2577 1.1653 1.7799 2.1724 -32.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.37 0.50 0.60 0.70 0.44 0.44 0.50 -
P/RPS 0.14 0.19 0.24 0.26 0.16 0.24 0.30 -39.80%
P/EPS 10.39 17.61 214.29 -17.10 -5.18 -4.44 -5.27 -
EY 9.62 5.68 0.47 -5.85 -19.30 -22.50 -18.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.51 0.56 0.38 0.38 0.37 -11.11%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 24/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.38 0.36 0.61 0.52 0.86 0.43 0.40 -
P/RPS 0.14 0.14 0.25 0.19 0.32 0.24 0.24 -30.16%
P/EPS 10.67 12.68 217.86 -12.70 -10.13 -4.34 -4.22 -
EY 9.37 7.89 0.46 -7.87 -9.88 -23.02 -23.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.52 0.42 0.75 0.37 0.30 4.39%

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