[ORNA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -28.51%
YoY- -76.17%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 201,822 205,013 171,881 127,904 117,640 0 -
PBT 1,476 -9,848 -9,257 2,129 10,204 0 -
Tax -380 -220 -432 -114 -1,750 0 -
NP 1,096 -10,068 -9,689 2,014 8,453 0 -
-
NP to SH 2,676 -6,390 -5,433 2,014 8,453 0 -
-
Tax Rate 25.75% - - 5.35% 17.15% - -
Total Cost 200,726 215,081 181,570 125,889 109,186 0 -
-
Net Worth 89,450 86,529 91,725 81,898 73,864 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 89,450 86,529 91,725 81,898 73,864 0 -
NOSH 75,168 75,243 75,184 63,487 61,553 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.54% -4.91% -5.64% 1.58% 7.19% 0.00% -
ROE 2.99% -7.39% -5.92% 2.46% 11.44% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 268.49 272.47 228.61 201.46 191.12 0.00 -
EPS 3.56 -8.49 -7.23 3.17 13.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.22 1.29 1.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 271.79 276.09 231.47 172.25 158.42 0.00 -
EPS 3.60 -8.61 -7.32 2.71 11.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2046 1.1653 1.2352 1.1029 0.9947 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.37 0.44 0.53 1.05 1.61 0.00 -
P/RPS 0.14 0.16 0.23 0.52 0.84 0.00 -
P/EPS 10.39 -5.18 -7.33 33.09 11.72 0.00 -
EY 9.62 -19.30 -13.64 3.02 8.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.43 0.81 1.34 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/11/07 30/11/06 30/11/05 30/11/04 27/11/03 - -
Price 0.38 0.86 0.48 0.98 1.61 0.00 -
P/RPS 0.14 0.32 0.21 0.49 0.84 0.00 -
P/EPS 10.67 -10.13 -6.64 30.88 11.72 0.00 -
EY 9.37 -9.88 -15.06 3.24 8.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.75 0.39 0.76 1.34 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