[ORNA] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 178,474 135,839 122,829 8,730 0 -
PBT -9,906 1,079 9,594 1,048 0 -
Tax -541 -356 -1,529 -101 0 -
NP -10,447 723 8,065 947 0 -
-
NP to SH -5,664 723 8,065 947 0 -
-
Tax Rate - 32.99% 15.94% 9.64% - -
Total Cost 188,921 135,116 114,764 7,783 0 -
-
Net Worth 86,559 97,151 75,436 577,670 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 86,559 97,151 75,436 577,670 0 -
NOSH 75,269 66,542 61,330 473,499 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -5.85% 0.53% 6.57% 10.85% 0.00% -
ROE -6.54% 0.74% 10.69% 0.16% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 237.11 204.14 200.27 1.84 0.00 -
EPS -7.53 2.38 13.15 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.46 1.23 1.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 473,499
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 240.35 182.93 165.41 11.76 0.00 -
EPS -7.63 0.97 10.86 1.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1657 1.3083 1.0159 7.7794 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 - - -
Price 0.43 0.95 1.58 0.00 0.00 -
P/RPS 0.18 0.47 0.79 0.00 0.00 -
P/EPS -5.71 87.43 12.02 0.00 0.00 -
EY -17.50 1.14 8.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.65 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/06 25/02/05 26/02/04 24/01/03 - -
Price 0.47 0.86 1.54 0.00 0.00 -
P/RPS 0.20 0.42 0.77 0.00 0.00 -
P/EPS -6.25 79.15 11.71 0.00 0.00 -
EY -16.01 1.26 8.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 1.25 0.00 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