[ORNA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.74%
YoY- 3.23%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 226,072 221,820 225,668 227,285 228,254 229,608 216,517 2.92%
PBT 10,882 10,536 7,017 7,793 8,364 8,228 6,859 36.06%
Tax -1,110 -1,520 -1,156 -933 -1,200 -2,000 -2,201 -36.66%
NP 9,772 9,016 5,861 6,860 7,164 6,228 4,658 63.95%
-
NP to SH 9,566 8,784 5,801 6,765 7,028 6,076 4,589 63.25%
-
Tax Rate 10.20% 14.43% 16.47% 11.97% 14.35% 24.31% 32.09% -
Total Cost 216,300 212,804 219,807 220,425 221,090 223,380 211,859 1.39%
-
Net Worth 112,054 109,799 107,565 106,900 105,344 103,021 101,637 6.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,054 109,799 107,565 106,900 105,344 103,021 101,637 6.72%
NOSH 75,204 75,205 75,220 75,281 75,246 75,198 75,287 -0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.32% 4.06% 2.60% 3.02% 3.14% 2.71% 2.15% -
ROE 8.54% 8.00% 5.39% 6.33% 6.67% 5.90% 4.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 300.61 294.95 300.01 301.91 303.34 305.34 287.59 2.99%
EPS 12.72 11.68 7.71 8.99 9.34 8.08 6.10 63.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.43 1.42 1.40 1.37 1.35 6.80%
Adjusted Per Share Value based on latest NOSH - 75,362
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 304.45 298.72 303.90 306.08 307.38 309.21 291.58 2.92%
EPS 12.88 11.83 7.81 9.11 9.46 8.18 6.18 63.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.509 1.4787 1.4486 1.4396 1.4187 1.3874 1.3687 6.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.44 0.44 0.48 0.485 0.55 0.40 0.41 -
P/RPS 0.15 0.15 0.16 0.16 0.18 0.13 0.14 4.71%
P/EPS 3.46 3.77 6.22 5.40 5.89 4.95 6.73 -35.84%
EY 28.91 26.55 16.07 18.53 16.98 20.20 14.87 55.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.34 0.34 0.39 0.29 0.30 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 25/05/12 24/02/12 18/11/11 09/08/11 27/05/11 25/02/11 -
Price 0.45 0.46 0.47 0.47 0.51 0.57 0.39 -
P/RPS 0.15 0.16 0.16 0.16 0.17 0.19 0.14 4.71%
P/EPS 3.54 3.94 6.09 5.23 5.46 7.05 6.40 -32.64%
EY 28.27 25.39 16.41 19.12 18.31 14.18 15.63 48.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.33 0.33 0.36 0.42 0.29 2.28%

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