[ORNA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -38.98%
YoY- 152.95%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 239,852 254,054 283,952 214,051 201,822 196,476 193,244 15.44%
PBT 8,704 10,144 14,832 260 1,476 1,194 -1,016 -
Tax -226 -340 -680 -124 -380 -570 -388 -30.18%
NP 8,477 9,804 14,152 136 1,096 624 -1,404 -
-
NP to SH 6,504 6,952 8,872 1,633 2,676 2,144 220 850.22%
-
Tax Rate 2.60% 3.35% 4.58% 47.69% 25.75% 47.74% - -
Total Cost 231,374 244,250 269,800 213,915 200,726 195,852 194,648 12.17%
-
Net Worth 97,861 97,057 96,990 94,819 89,450 89,081 91,928 4.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 97,861 97,057 96,990 94,819 89,450 89,081 91,928 4.24%
NOSH 75,277 75,238 75,186 75,253 75,168 75,492 78,571 -2.80%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.53% 3.86% 4.98% 0.06% 0.54% 0.32% -0.73% -
ROE 6.65% 7.16% 9.15% 1.72% 2.99% 2.41% 0.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 318.62 337.67 377.66 284.44 268.49 260.26 245.95 18.78%
EPS 8.64 9.24 11.80 2.17 3.56 2.84 0.28 877.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.29 1.26 1.19 1.18 1.17 7.25%
Adjusted Per Share Value based on latest NOSH - 74,800
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 323.00 342.13 382.39 288.26 271.79 264.59 260.24 15.44%
EPS 8.76 9.36 11.95 2.20 3.60 2.89 0.30 842.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3179 1.307 1.3062 1.2769 1.2046 1.1996 1.238 4.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.29 0.30 0.37 0.37 0.50 0.60 -
P/RPS 0.09 0.09 0.08 0.13 0.14 0.19 0.24 -47.90%
P/EPS 3.47 3.14 2.54 17.05 10.39 17.61 214.29 -93.55%
EY 28.80 31.86 39.33 5.86 9.62 5.68 0.47 1442.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.23 0.29 0.31 0.42 0.51 -41.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 27/05/08 28/02/08 29/11/07 24/08/07 31/05/07 -
Price 0.29 0.39 0.34 0.33 0.38 0.36 0.61 -
P/RPS 0.09 0.12 0.09 0.12 0.14 0.14 0.25 -49.29%
P/EPS 3.36 4.22 2.88 15.21 10.67 12.68 217.86 -93.75%
EY 29.79 23.69 34.71 6.58 9.37 7.89 0.46 1500.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.26 0.26 0.32 0.31 0.52 -43.55%

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