[ORNA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -53.79%
YoY- 149.4%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 216,655 156,461 214,800 214,051 215,565 180,012 135,839 8.08%
PBT 6,851 6,158 4,732 260 -6,799 -9,886 1,079 36.05%
Tax -2,195 -1,352 -758 -124 77 -615 -367 34.71%
NP 4,656 4,806 3,974 136 -6,722 -10,501 712 36.72%
-
NP to SH 4,585 4,605 2,584 1,633 -3,306 -7,543 712 36.37%
-
Tax Rate 32.04% 21.96% 16.02% 47.69% - - 34.01% -
Total Cost 211,999 151,655 210,826 213,915 222,287 190,513 135,127 7.79%
-
Net Worth 101,250 98,419 95,505 94,247 75,094 102,185 96,483 0.80%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 101,250 98,419 95,505 94,247 75,094 102,185 96,483 0.80%
NOSH 75,000 73,999 75,201 74,800 75,094 75,136 75,377 -0.08%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.15% 3.07% 1.85% 0.06% -3.12% -5.83% 0.52% -
ROE 4.53% 4.68% 2.71% 1.73% -4.40% -7.38% 0.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 288.87 211.43 285.63 286.16 287.06 239.58 180.21 8.17%
EPS 6.11 6.22 3.44 2.18 -4.40 -10.04 0.94 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.27 1.26 1.00 1.36 1.28 0.89%
Adjusted Per Share Value based on latest NOSH - 74,800
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 291.76 210.70 289.27 288.26 290.30 242.42 182.93 8.08%
EPS 6.17 6.20 3.48 2.20 -4.45 -10.16 0.96 36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3635 1.3254 1.2862 1.2692 1.0113 1.3761 1.2993 0.80%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.41 0.36 0.25 0.37 0.70 0.43 0.95 -
P/RPS 0.14 0.17 0.09 0.13 0.24 0.18 0.53 -19.89%
P/EPS 6.71 5.79 7.28 16.95 -15.90 -4.28 100.57 -36.30%
EY 14.91 17.29 13.74 5.90 -6.29 -23.35 0.99 57.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.20 0.29 0.70 0.32 0.74 -13.96%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 25/02/05 -
Price 0.39 0.37 0.19 0.33 0.52 0.47 0.86 -
P/RPS 0.14 0.17 0.07 0.12 0.18 0.20 0.48 -18.55%
P/EPS 6.38 5.95 5.53 15.12 -11.81 -4.68 91.05 -35.77%
EY 15.68 16.82 18.08 6.62 -8.47 -21.36 1.10 55.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.15 0.26 0.52 0.35 0.67 -13.02%

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