[ORNA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 15.67%
YoY- 57.09%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 221,820 225,668 227,285 228,254 229,608 216,517 213,793 2.48%
PBT 10,536 7,017 7,793 8,364 8,228 6,859 7,882 21.32%
Tax -1,520 -1,156 -933 -1,200 -2,000 -2,201 -1,156 20.00%
NP 9,016 5,861 6,860 7,164 6,228 4,658 6,726 21.55%
-
NP to SH 8,784 5,801 6,765 7,028 6,076 4,589 6,553 21.55%
-
Tax Rate 14.43% 16.47% 11.97% 14.35% 24.31% 32.09% 14.67% -
Total Cost 212,804 219,807 220,425 221,090 223,380 211,859 207,066 1.83%
-
Net Worth 109,799 107,565 106,900 105,344 103,021 101,637 102,364 4.78%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 109,799 107,565 106,900 105,344 103,021 101,637 102,364 4.78%
NOSH 75,205 75,220 75,281 75,246 75,198 75,287 75,267 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.06% 2.60% 3.02% 3.14% 2.71% 2.15% 3.15% -
ROE 8.00% 5.39% 6.33% 6.67% 5.90% 4.52% 6.40% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 294.95 300.01 301.91 303.34 305.34 287.59 284.04 2.54%
EPS 11.68 7.71 8.99 9.34 8.08 6.10 8.71 21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.42 1.40 1.37 1.35 1.36 4.83%
Adjusted Per Share Value based on latest NOSH - 75,283
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 298.72 303.90 306.08 307.38 309.21 291.58 287.91 2.48%
EPS 11.83 7.81 9.11 9.46 8.18 6.18 8.83 21.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4787 1.4486 1.4396 1.4187 1.3874 1.3687 1.3785 4.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.44 0.48 0.485 0.55 0.40 0.41 0.37 -
P/RPS 0.15 0.16 0.16 0.18 0.13 0.14 0.13 10.00%
P/EPS 3.77 6.22 5.40 5.89 4.95 6.73 4.25 -7.67%
EY 26.55 16.07 18.53 16.98 20.20 14.87 23.53 8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.34 0.39 0.29 0.30 0.27 7.26%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 18/11/11 09/08/11 27/05/11 25/02/11 24/11/10 -
Price 0.46 0.47 0.47 0.51 0.57 0.39 0.37 -
P/RPS 0.16 0.16 0.16 0.17 0.19 0.14 0.13 14.83%
P/EPS 3.94 6.09 5.23 5.46 7.05 6.40 4.25 -4.91%
EY 25.39 16.41 19.12 18.31 14.18 15.63 23.53 5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.33 0.36 0.42 0.29 0.27 11.98%

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