[ORNA] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.59%
YoY- -349.52%
Quarter Report
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 215,565 212,597 200,723 190,531 180,012 168,823 154,844 24.60%
PBT -6,799 -10,369 -11,118 -11,433 -9,886 -7,461 -4,689 28.02%
Tax 77 -456 -533 -478 -615 -605 -498 -
NP -6,722 -10,825 -11,651 -11,911 -10,501 -8,066 -5,187 18.80%
-
NP to SH -3,306 -6,486 -6,776 -7,889 -7,543 -6,689 -5,187 -25.87%
-
Tax Rate - - - - - - - -
Total Cost 222,287 223,422 212,374 202,442 190,513 176,889 160,031 24.41%
-
Net Worth 75,094 86,249 125,884 161,316 102,185 91,827 93,302 -13.44%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 75,094 86,249 125,884 161,316 102,185 91,827 93,302 -13.44%
NOSH 75,094 74,999 108,521 120,295 75,136 75,268 75,243 -0.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -3.12% -5.09% -5.80% -6.25% -5.83% -4.78% -3.35% -
ROE -4.40% -7.52% -5.38% -4.89% -7.38% -7.28% -5.56% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 287.06 283.46 184.96 158.39 239.58 224.29 205.79 24.76%
EPS -4.40 -8.65 -6.24 -6.56 -10.04 -8.89 -6.89 -25.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.15 1.16 1.341 1.36 1.22 1.24 -13.32%
Adjusted Per Share Value based on latest NOSH - 120,295
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 286.46 282.52 266.74 253.19 239.22 224.35 205.77 24.60%
EPS -4.39 -8.62 -9.00 -10.48 -10.02 -8.89 -6.89 -25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9979 1.1462 1.6729 2.1437 1.3579 1.2203 1.2399 -13.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.70 0.44 0.44 0.50 0.43 0.53 0.58 -
P/RPS 0.24 0.16 0.24 0.32 0.18 0.24 0.28 -9.74%
P/EPS -15.90 -5.09 -7.05 -7.62 -4.28 -5.96 -8.41 52.72%
EY -6.29 -19.65 -14.19 -13.12 -23.35 -16.77 -11.89 -34.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.38 0.38 0.37 0.32 0.43 0.47 30.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 25/08/05 -
Price 0.52 0.86 0.43 0.40 0.47 0.48 0.52 -
P/RPS 0.18 0.30 0.23 0.25 0.20 0.21 0.25 -19.61%
P/EPS -11.81 -9.94 -6.89 -6.10 -4.68 -5.40 -7.54 34.76%
EY -8.47 -10.06 -14.52 -16.40 -21.36 -18.51 -13.26 -25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.75 0.37 0.30 0.35 0.39 0.42 15.25%

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