[ORNA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.19%
YoY- 927.39%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 215,565 180,012 135,839 122,829 8,732 122.78%
PBT -6,799 -9,886 1,079 9,594 1,047 -
Tax 77 -615 -367 -1,529 -262 -
NP -6,722 -10,501 712 8,065 785 -
-
NP to SH -3,306 -7,543 712 8,065 785 -
-
Tax Rate - - 34.01% 15.94% 25.02% -
Total Cost 222,287 190,513 135,127 114,764 7,947 129.84%
-
Net Worth 75,094 102,185 96,483 76,321 473,499 -36.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 75,094 102,185 96,483 76,321 473,499 -36.87%
NOSH 75,094 75,136 75,377 62,050 473,499 -36.87%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.12% -5.83% 0.52% 6.57% 8.99% -
ROE -4.40% -7.38% 0.74% 10.57% 0.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 287.06 239.58 180.21 197.95 1.84 253.11%
EPS -4.40 -10.04 0.94 13.00 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.36 1.28 1.23 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 62,050
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 290.30 242.42 182.93 165.41 11.76 122.77%
EPS -4.45 -10.16 0.96 10.86 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0113 1.3761 1.2993 1.0278 6.3765 -36.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.70 0.43 0.95 1.58 0.00 -
P/RPS 0.24 0.18 0.53 0.80 0.00 -
P/EPS -15.90 -4.28 100.57 12.16 0.00 -
EY -6.29 -23.35 0.99 8.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.32 0.74 1.28 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 28/02/06 25/02/05 26/02/04 - -
Price 0.52 0.47 0.86 1.54 0.00 -
P/RPS 0.18 0.20 0.48 0.78 0.00 -
P/EPS -11.81 -4.68 91.05 11.85 0.00 -
EY -8.47 -21.36 1.10 8.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.67 1.25 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