[ORNA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -20.84%
YoY- 82.82%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 213,111 190,531 144,804 127,060 35,782 56.17%
PBT -4,275 -11,433 -1,272 7,757 4,004 -
Tax 53 -478 -483 -1,373 -512 -
NP -4,222 -11,911 -1,755 6,384 3,492 -
-
NP to SH -1,464 -7,889 -1,755 6,384 3,492 -
-
Tax Rate - - - 17.70% 12.79% -
Total Cost 217,333 202,442 146,559 120,676 32,290 61.01%
-
Net Worth 91,928 161,316 95,134 82,080 69,037 7.41%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 91,928 161,316 95,134 82,080 69,037 7.41%
NOSH 78,571 120,295 74,909 62,181 60,559 6.72%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -1.98% -6.25% -1.21% 5.02% 9.76% -
ROE -1.59% -4.89% -1.84% 7.78% 5.06% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 271.23 158.39 193.31 204.34 59.09 46.33%
EPS -1.86 -6.56 -2.34 10.27 5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.341 1.27 1.32 1.14 0.65%
Adjusted Per Share Value based on latest NOSH - 62,181
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 286.99 256.58 195.00 171.11 48.19 56.16%
EPS -1.97 -10.62 -2.36 8.60 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.238 2.1724 1.2812 1.1054 0.9297 7.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.60 0.50 0.74 1.40 1.53 -
P/RPS 0.22 0.32 0.38 0.69 2.59 -45.99%
P/EPS -32.20 -7.62 -31.59 13.64 26.53 -
EY -3.11 -13.12 -3.17 7.33 3.77 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.37 0.58 1.06 1.34 -21.44%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/05/07 31/05/06 25/05/05 28/05/04 - -
Price 0.61 0.40 0.55 1.08 0.00 -
P/RPS 0.22 0.25 0.28 0.53 0.00 -
P/EPS -32.74 -6.10 -23.48 10.52 0.00 -
EY -3.05 -16.40 -4.26 9.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.30 0.43 0.82 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