[ORNA] YoY Quarter Result on 31-Mar-2006 [#1]

Stock

[ORNA] ORNAPAPER BHD

Announcement Date

31-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -72.47%

YoY- -97.85%

Quarter Report

ORNA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Quarter Result
Revenue	31,339	70,988	48,311	50,765	40,246	31,281	27,050	2.48%
YoY %	-55.85%	46.94%	-4.83%	26.14%	28.66%	15.64%	-	-
Horiz. %	115.86%	262.43%	178.60%	187.67%	148.78%	115.64%	100.00%	-
PBT	1,859	3,708	-254	-2,778	-1,231	1,120	2,957	-7.43%
YoY %	-49.87%	1,559.84%	90.86%	-125.67%	-209.91%	-62.12%	-	-
Horiz. %	62.87%	125.40%	-8.59%	-93.95%	-41.63%	37.88%	100.00%	-
Tax	-249	-170	-97	-73	-210	-94	-250	-0.06%
YoY %	-46.47%	-75.26%	-32.88%	65.24%	-123.40%	62.40%	-	-
Horiz. %	99.60%	68.00%	38.80%	29.20%	84.00%	37.60%	100.00%	-
NP	1,610	3,538	-351	-2,851	-1,441	1,026	2,707	-8.28%
YoY %	-54.49%	1,107.98%	87.69%	-97.85%	-240.45%	-62.10%	-	-
Horiz. %	59.48%	130.70%	-12.97%	-105.32%	-53.23%	37.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,573	2,218	55	-2,851	-1,441	1,026	2,707	-8.64%
YoY %	-29.08%	3,932.73%	101.93%	-97.85%	-240.45%	-62.10%	-	-
Horiz. %	58.11%	81.94%	2.03%	-105.32%	-53.23%	37.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.39%	4.58%	-	-	-	8.39%	8.45%	-
YoY %	192.36%	0.00%	-	-	-	-0.71%	-	-
Horiz. %	158.46%	54.20%	-	-	-	99.29%	100.00%	-
Total Cost	29,729	67,450	48,662	53,616	41,687	30,255	24,343	3.38%
YoY %	-55.92%	38.61%	-9.24%	28.62%	37.79%	24.29%	-	-
Horiz. %	122.13%	277.08%	199.90%	220.25%	171.25%	124.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,089	96,990	91,928	161,316	95,134	82,080	69,037	5.84%
YoY %	0.10%	5.51%	-43.01%	69.57%	15.90%	18.89%	-	-
Horiz. %	140.63%	140.49%	133.16%	233.67%	137.80%	118.89%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	97,089	96,990	91,928	161,316	95,134	82,080	69,037	5.84%
YoY %	0.10%	5.51%	-43.01%	69.57%	15.90%	18.89%	-	-
Horiz. %	140.63%	140.49%	133.16%	233.67%	137.80%	118.89%	100.00%	-
NOSH	75,263	75,186	78,571	120,295	74,909	62,181	60,559	3.68%
YoY %	0.10%	-4.31%	-34.68%	60.59%	20.47%	2.68%	-	-
Horiz. %	124.28%	124.15%	129.74%	198.64%	123.70%	102.68%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	5.14%	4.98%	-0.73%	-5.62%	-3.58%	3.28%	10.01%	-
YoY %	3.21%	782.19%	87.01%	-56.98%	-209.15%	-67.23%	-	-
Horiz. %	51.35%	49.75%	-7.29%	-56.14%	-35.76%	32.77%	100.00%	-
ROE	1.62%	2.29%	0.06%	-1.77%	-1.51%	1.25%	3.92%	-
YoY %	-29.26%	3,716.67%	103.39%	-17.22%	-220.80%	-68.11%	-	-
Horiz. %	41.33%	58.42%	1.53%	-45.15%	-38.52%	31.89%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	41.64	94.42	61.49	42.20	53.73	50.31	44.67	-1.16%
YoY %	-55.90%	53.55%	45.71%	-21.46%	6.80%	12.63%	-	-
Horiz. %	93.22%	211.37%	137.65%	94.47%	120.28%	112.63%	100.00%	-
EPS	2.09	2.95	0.07	-2.37	-1.10	1.65	4.47	-11.89%
YoY %	-29.15%	4,114.29%	102.95%	-115.45%	-166.67%	-63.09%	-	-
Horiz. %	46.76%	66.00%	1.57%	-53.02%	-24.61%	36.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.29	1.29	1.17	1.341	1.27	1.32	1.14	2.07%
YoY %	0.00%	10.26%	-12.75%	5.59%	-3.79%	15.79%	-	-
Horiz. %	113.16%	113.16%	102.63%	117.63%	111.40%	115.79%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 120,295
RPS	42.20	95.60	65.06	68.36	54.20	42.13	36.43	2.47%
YoY %	-55.86%	46.94%	-4.83%	26.13%	28.65%	15.65%	-	-
Horiz. %	115.84%	262.42%	178.59%	187.65%	148.78%	115.65%	100.00%	-
EPS	2.12	2.99	0.07	-3.84	-1.94	1.38	3.65	-8.64%
YoY %	-29.10%	4,171.43%	101.82%	-97.94%	-240.58%	-62.19%	-	-
Horiz. %	58.08%	81.92%	1.92%	-105.21%	-53.15%	37.81%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3075	1.3062	1.238	2.1724	1.2812	1.1054	0.9297	5.84%
YoY %	0.10%	5.51%	-43.01%	69.56%	15.90%	18.90%	-	-
Horiz. %	140.64%	140.50%	133.16%	233.67%	137.81%	118.90%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.23	0.30	0.60	0.50	0.74	1.40	1.53	-
P/RPS	0.55	0.32	0.98	1.18	1.38	2.78	3.43	-26.27%
YoY %	71.88%	-67.35%	-16.95%	-14.49%	-50.36%	-18.95%	-	-
Horiz. %	16.03%	9.33%	28.57%	34.40%	40.23%	81.05%	100.00%	-
P/EPS	11.00	10.17	857.14	-21.10	-38.47	84.85	34.23	-17.22%
YoY %	8.16%	-98.81%	4,162.27%	45.15%	-145.34%	147.88%	-	-
Horiz. %	32.14%	29.71%	2,504.06%	-61.64%	-112.39%	247.88%	100.00%	-
EY	9.09	9.83	0.12	-4.74	-2.60	1.18	2.92	20.81%
YoY %	-7.53%	8,091.67%	102.53%	-82.31%	-320.34%	-59.59%	-	-
Horiz. %	311.30%	336.64%	4.11%	-162.33%	-89.04%	40.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.18	0.23	0.51	0.37	0.58	1.06	1.34	-28.41%
YoY %	-21.74%	-54.90%	37.84%	-36.21%	-45.28%	-20.90%	-	-
Horiz. %	13.43%	17.16%	38.06%	27.61%	43.28%	79.10%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	05/05/09	27/05/08	31/05/07	31/05/06	25/05/05	28/05/04	29/05/03	-
Price	0.22	0.34	0.61	0.40	0.55	1.08	1.60	-
P/RPS	0.53	0.36	0.99	0.95	1.02	2.15	3.58	-27.24%
YoY %	47.22%	-63.64%	4.21%	-6.86%	-52.56%	-39.94%	-	-
Horiz. %	14.80%	10.06%	27.65%	26.54%	28.49%	60.06%	100.00%	-
P/EPS	10.53	11.53	871.43	-16.88	-28.59	65.45	35.79	-18.43%
YoY %	-8.67%	-98.68%	5,262.50%	40.96%	-143.68%	82.87%	-	-
Horiz. %	29.42%	32.22%	2,434.84%	-47.16%	-79.88%	182.87%	100.00%	-
EY	9.50	8.68	0.11	-5.92	-3.50	1.53	2.79	22.63%
YoY %	9.45%	7,790.91%	101.86%	-69.14%	-328.76%	-45.16%	-	-
Horiz. %	340.50%	311.11%	3.94%	-212.19%	-125.45%	54.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.17	0.26	0.52	0.30	0.43	0.82	1.40	-29.60%
YoY %	-34.62%	-50.00%	73.33%	-30.23%	-47.56%	-41.43%	-	-
Horiz. %	12.14%	18.57%	37.14%	21.43%	30.71%	58.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos