[ORNA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 49.03%
YoY- 56.17%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 156,461 214,800 214,051 215,565 180,012 135,839 122,829 4.11%
PBT 6,158 4,732 260 -6,799 -9,886 1,079 9,594 -7.11%
Tax -1,352 -758 -124 77 -615 -367 -1,529 -2.02%
NP 4,806 3,974 136 -6,722 -10,501 712 8,065 -8.25%
-
NP to SH 4,605 2,584 1,633 -3,306 -7,543 712 8,065 -8.90%
-
Tax Rate 21.96% 16.02% 47.69% - - 34.01% 15.94% -
Total Cost 151,655 210,826 213,915 222,287 190,513 135,127 114,764 4.75%
-
Net Worth 98,419 95,505 94,247 75,094 102,185 96,483 76,321 4.32%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 98,419 95,505 94,247 75,094 102,185 96,483 76,321 4.32%
NOSH 73,999 75,201 74,800 75,094 75,136 75,377 62,050 2.97%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.07% 1.85% 0.06% -3.12% -5.83% 0.52% 6.57% -
ROE 4.68% 2.71% 1.73% -4.40% -7.38% 0.74% 10.57% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 211.43 285.63 286.16 287.06 239.58 180.21 197.95 1.10%
EPS 6.22 3.44 2.18 -4.40 -10.04 0.94 13.00 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.27 1.26 1.00 1.36 1.28 1.23 1.31%
Adjusted Per Share Value based on latest NOSH - 75,094
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 210.70 289.27 288.26 290.30 242.42 182.93 165.41 4.11%
EPS 6.20 3.48 2.20 -4.45 -10.16 0.96 10.86 -8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3254 1.2862 1.2692 1.0113 1.3761 1.2993 1.0278 4.32%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.36 0.25 0.37 0.70 0.43 0.95 1.58 -
P/RPS 0.17 0.09 0.13 0.24 0.18 0.53 0.80 -22.73%
P/EPS 5.79 7.28 16.95 -15.90 -4.28 100.57 12.16 -11.62%
EY 17.29 13.74 5.90 -6.29 -23.35 0.99 8.23 13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.29 0.70 0.32 0.74 1.28 -22.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 25/02/05 26/02/04 -
Price 0.37 0.19 0.33 0.52 0.47 0.86 1.54 -
P/RPS 0.17 0.07 0.12 0.18 0.20 0.48 0.78 -22.40%
P/EPS 5.95 5.53 15.12 -11.81 -4.68 91.05 11.85 -10.83%
EY 16.82 18.08 6.62 -8.47 -21.36 1.10 8.44 12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.15 0.26 0.52 0.35 0.67 1.25 -22.05%

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