[ORNA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 79.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 31,281 122,829 88,230 56,680 27,050 8,730 0 -
PBT 1,120 9,594 7,653 5,820 2,957 1,048 0 -
Tax -94 -1,529 -1,313 -970 -250 -101 0 -
NP 1,026 8,065 6,340 4,850 2,707 947 0 -
-
NP to SH 1,026 8,065 6,340 4,850 2,707 947 0 -
-
Tax Rate 8.39% 15.94% 17.16% 16.67% 8.45% 9.64% - -
Total Cost 30,255 114,764 81,890 51,830 24,343 7,783 0 -
-
Net Worth 82,080 75,436 73,864 72,351 69,037 577,670 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 82,080 75,436 73,864 72,351 69,037 577,670 0 -
NOSH 62,181 61,330 61,553 61,314 60,559 473,499 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.28% 6.57% 7.19% 8.56% 10.01% 10.85% 0.00% -
ROE 1.25% 10.69% 8.58% 6.70% 3.92% 0.16% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 50.31 200.27 143.34 92.44 44.67 1.84 0.00 -
EPS 1.65 13.15 10.30 7.91 4.47 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.23 1.20 1.18 1.14 1.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 62,115
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 42.13 165.41 118.82 76.33 36.43 11.76 0.00 -
EPS 1.38 10.86 8.54 6.53 3.65 1.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1054 1.0159 0.9947 0.9743 0.9297 7.7794 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.40 1.58 1.61 1.72 1.53 0.00 0.00 -
P/RPS 2.78 0.79 1.12 1.86 3.43 0.00 0.00 -
P/EPS 84.85 12.02 15.63 21.74 34.23 0.00 0.00 -
EY 1.18 8.32 6.40 4.60 2.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.28 1.34 1.46 1.34 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 27/11/03 28/08/03 29/05/03 24/01/03 - -
Price 1.08 1.54 1.61 1.66 1.60 0.00 0.00 -
P/RPS 2.15 0.77 1.12 1.80 3.58 0.00 0.00 -
P/EPS 65.45 11.71 15.63 20.99 35.79 0.00 0.00 -
EY 1.53 8.54 6.40 4.77 2.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.25 1.34 1.41 1.40 0.00 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