[ORNA] QoQ 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- -883.33%
YoY- -146.32%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 46,980 41,686 40,246 39,911 33,001 31,646 31,281 31.11%
PBT -2,708 -3,004 -1,231 -518 64 413 1,120 -
Tax -69 -45 -210 -281 38 -30 -94 -18.61%
NP -2,777 -3,049 -1,441 -799 102 383 1,026 -
-
NP to SH -1,400 -3,049 -1,441 -799 102 383 1,026 -
-
Tax Rate - - - - -59.38% 7.26% 8.39% -
Total Cost 49,757 44,735 41,687 40,710 32,899 31,263 30,255 39.28%
-
Net Worth 91,827 93,302 95,134 96,483 87,719 82,159 82,080 7.76%
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 91,827 93,302 95,134 96,483 87,719 82,159 82,080 7.76%
NOSH 75,268 75,243 74,909 75,377 67,999 61,774 62,181 13.56%
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 -5.91% -7.31% -3.58% -2.00% 0.31% 1.21% 3.28% -
ROE -1.52% -3.27% -1.51% -0.83% 0.12% 0.47% 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 62.42 55.40 53.73 52.95 48.53 51.23 50.31 15.44%
EPS -1.86 -2.46 -1.10 -1.06 0.15 0.62 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.24 1.27 1.28 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 62.43 55.40 53.48 53.04 43.85 42.05 41.57 31.10%
EPS -1.86 -4.05 -1.91 -1.06 0.14 0.51 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2203 1.2399 1.2642 1.2821 1.1657 1.0918 1.0907 7.76%
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 0.85 1.05 1.38 1.79 2.16 2.21 2.78 -54.58%
P/EPS -28.49 -14.31 -38.47 -89.62 700.00 182.26 84.85 -
EY -3.51 -6.99 -2.60 -1.12 0.14 0.55 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 0.74 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 0.77 0.94 1.02 1.62 2.02 2.23 2.15 -49.53%
P/EPS -25.81 -12.83 -28.59 -81.13 653.33 183.87 65.45 -
EY -3.88 -7.79 -3.50 -1.23 0.15 0.54 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 0.67 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