[ORNA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.11%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 213,111 215,565 212,597 200,723 190,531 180,012 168,823 16.81%
PBT -4,275 -6,799 -10,369 -11,118 -11,433 -9,886 -7,461 -31.03%
Tax 53 77 -456 -533 -478 -615 -605 -
NP -4,222 -6,722 -10,825 -11,651 -11,911 -10,501 -8,066 -35.07%
-
NP to SH -1,464 -3,306 -6,486 -6,776 -7,889 -7,543 -6,689 -63.71%
-
Tax Rate - - - - - - - -
Total Cost 217,333 222,287 223,422 212,374 202,442 190,513 176,889 14.72%
-
Net Worth 91,928 75,094 86,249 125,884 161,316 102,185 91,827 0.07%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 91,928 75,094 86,249 125,884 161,316 102,185 91,827 0.07%
NOSH 78,571 75,094 74,999 108,521 120,295 75,136 75,268 2.90%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -1.98% -3.12% -5.09% -5.80% -6.25% -5.83% -4.78% -
ROE -1.59% -4.40% -7.52% -5.38% -4.89% -7.38% -7.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 271.23 287.06 283.46 184.96 158.39 239.58 224.29 13.51%
EPS -1.86 -4.40 -8.65 -6.24 -6.56 -10.04 -8.89 -64.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.00 1.15 1.16 1.341 1.36 1.22 -2.75%
Adjusted Per Share Value based on latest NOSH - 108,521
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 283.20 286.46 282.52 266.74 253.19 239.22 224.35 16.81%
EPS -1.95 -4.39 -8.62 -9.00 -10.48 -10.02 -8.89 -63.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2216 0.9979 1.1462 1.6729 2.1437 1.3579 1.2203 0.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.70 0.44 0.44 0.50 0.43 0.53 -
P/RPS 0.22 0.24 0.16 0.24 0.32 0.18 0.24 -5.64%
P/EPS -32.20 -15.90 -5.09 -7.05 -7.62 -4.28 -5.96 208.21%
EY -3.11 -6.29 -19.65 -14.19 -13.12 -23.35 -16.77 -67.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.38 0.38 0.37 0.32 0.43 12.05%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.61 0.52 0.86 0.43 0.40 0.47 0.48 -
P/RPS 0.22 0.18 0.30 0.23 0.25 0.20 0.21 3.15%
P/EPS -32.74 -11.81 -9.94 -6.89 -6.10 -4.68 -5.40 232.86%
EY -3.05 -8.47 -10.06 -14.52 -16.40 -21.36 -18.51 -69.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.75 0.37 0.30 0.35 0.39 21.16%

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