[ORNA] QoQ Cumulative 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- -52.15%
YoY- -91.04%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 128,911 81,931 40,246 135,839 95,928 62,927 31,281 156.82%
PBT -6,943 -4,235 -1,231 1,079 1,597 1,533 1,120 -
Tax -324 -255 -210 -356 -86 -124 -94 128.00%
NP -7,267 -4,490 -1,441 723 1,511 1,409 1,026 -
-
NP to SH -4,075 -4,490 -1,441 723 1,511 1,409 1,026 -
-
Tax Rate - - - 32.99% 5.39% 8.09% 8.39% -
Total Cost 136,178 86,421 41,687 135,116 94,417 61,518 30,255 172.35%
-
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 -4.44% -4.82% -1.51% 0.74% 1.84% 1.71% 1.25% -
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 171.46 109.04 53.73 204.14 151.10 101.38 50.31 126.29%
EPS -5.42 -3.55 -1.10 2.38 2.38 2.27 1.65 -
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 171.31 108.88 53.48 180.51 127.48 83.62 41.57 156.81%
EPS -5.42 -5.97 -1.91 0.96 2.01 1.87 1.36 -
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 0.31 0.53 1.38 0.47 0.69 1.11 2.78 -76.80%
P/EPS -9.78 -9.71 -38.47 87.43 44.12 49.78 84.85 -
EY -10.23 -10.30 -2.60 1.14 2.27 2.01 1.18 -
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 0.28 0.48 1.02 0.42 0.65 1.12 2.15 -74.27%
P/EPS -8.86 -8.70 -28.59 79.15 41.18 50.22 65.45 -
EY -11.29 -11.49 -3.50 1.26 2.43 1.99 1.53 -
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