[ORNA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.35%
YoY- -17.62%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 146,402 239,852 201,822 205,013 171,881 127,904 117,640 3.70%
PBT 8,184 8,704 1,476 -9,848 -9,257 2,129 10,204 -3.60%
Tax -1,438 -226 -380 -220 -432 -114 -1,750 -3.21%
NP 6,745 8,477 1,096 -10,068 -9,689 2,014 8,453 -3.68%
-
NP to SH 6,585 6,504 2,676 -6,390 -5,433 2,014 8,453 -4.07%
-
Tax Rate 17.57% 2.60% 25.75% - - 5.35% 17.15% -
Total Cost 139,657 231,374 200,726 215,081 181,570 125,889 109,186 4.18%
-
Net Worth 100,888 97,861 89,450 86,529 91,725 81,898 73,864 5.32%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 100,888 97,861 89,450 86,529 91,725 81,898 73,864 5.32%
NOSH 75,289 75,277 75,168 75,243 75,184 63,487 61,553 3.41%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.61% 3.53% 0.54% -4.91% -5.64% 1.58% 7.19% -
ROE 6.53% 6.65% 2.99% -7.39% -5.92% 2.46% 11.44% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 194.45 318.62 268.49 272.47 228.61 201.46 191.12 0.28%
EPS 8.75 8.64 3.56 -8.49 -7.23 3.17 13.73 -7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.30 1.19 1.15 1.22 1.29 1.20 1.85%
Adjusted Per Share Value based on latest NOSH - 74,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 197.16 323.00 271.79 276.09 231.47 172.25 158.42 3.70%
EPS 8.87 8.76 3.60 -8.61 -7.32 2.71 11.38 -4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3586 1.3179 1.2046 1.1653 1.2352 1.1029 0.9947 5.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.41 0.30 0.37 0.44 0.53 1.05 1.61 -
P/RPS 0.21 0.09 0.14 0.16 0.23 0.52 0.84 -20.61%
P/EPS 4.69 3.47 10.39 -5.18 -7.33 33.09 11.72 -14.14%
EY 21.33 28.80 9.62 -19.30 -13.64 3.02 8.53 16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.31 0.38 0.43 0.81 1.34 -21.63%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 18/11/08 29/11/07 30/11/06 30/11/05 30/11/04 27/11/03 -
Price 0.35 0.29 0.38 0.86 0.48 0.98 1.61 -
P/RPS 0.18 0.09 0.14 0.32 0.21 0.49 0.84 -22.62%
P/EPS 4.00 3.36 10.67 -10.13 -6.64 30.88 11.72 -16.38%
EY 24.99 29.79 9.37 -9.88 -15.06 3.24 8.53 19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.32 0.75 0.39 0.76 1.34 -23.89%

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