[ORNA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -49.11%
YoY- -62.1%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 135,839 127,904 125,854 125,124 122,829 117,640 113,360 12.75%
PBT 1,079 2,129 3,066 4,480 9,594 10,204 11,640 -79.36%
Tax -356 -114 -248 -376 -1,529 -1,750 -1,940 -67.54%
NP 723 2,014 2,818 4,104 8,065 8,453 9,700 -82.14%
-
NP to SH 723 2,014 2,818 4,104 8,065 8,453 9,700 -82.14%
-
Tax Rate 32.99% 5.35% 8.09% 8.39% 15.94% 17.15% 16.67% -
Total Cost 135,116 125,889 123,036 121,020 114,764 109,186 103,660 19.22%
-
Net Worth 97,151 81,898 82,553 82,080 75,436 73,864 72,351 21.60%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 97,151 81,898 82,553 82,080 75,436 73,864 72,351 21.60%
NOSH 66,542 63,487 62,070 62,181 61,330 61,553 61,314 5.58%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.53% 1.58% 2.24% 3.28% 6.57% 7.19% 8.56% -
ROE 0.74% 2.46% 3.41% 5.00% 10.69% 11.44% 13.41% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 204.14 201.46 202.76 201.22 200.27 191.12 184.88 6.79%
EPS 2.38 3.17 4.54 6.60 13.15 13.73 15.82 -71.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.29 1.33 1.32 1.23 1.20 1.18 15.17%
Adjusted Per Share Value based on latest NOSH - 62,181
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 182.93 172.25 169.48 168.50 165.41 158.42 152.66 12.75%
EPS 0.97 2.71 3.79 5.53 10.86 11.38 13.06 -82.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3083 1.1029 1.1117 1.1054 1.0159 0.9947 0.9743 21.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.95 1.05 1.13 1.40 1.58 1.61 1.72 -
P/RPS 0.47 0.52 0.56 0.70 0.79 0.84 0.93 -36.42%
P/EPS 87.43 33.09 24.89 21.21 12.02 11.72 10.87 298.91%
EY 1.14 3.02 4.02 4.71 8.32 8.53 9.20 -74.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.85 1.06 1.28 1.34 1.46 -41.55%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 06/08/04 28/05/04 26/02/04 27/11/03 28/08/03 -
Price 0.86 0.98 1.14 1.08 1.54 1.61 1.66 -
P/RPS 0.42 0.49 0.56 0.54 0.77 0.84 0.90 -39.69%
P/EPS 79.15 30.88 25.11 16.36 11.71 11.72 10.49 282.34%
EY 1.26 3.24 3.98 6.11 8.54 8.53 9.53 -73.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.76 0.86 0.82 1.25 1.34 1.41 -43.90%

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