[ORNA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -30.07%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 213,793 202,412 186,724 156,461 146,402 136,918 125,356 42.70%
PBT 7,882 5,726 1,568 6,158 8,184 7,832 7,436 3.95%
Tax -1,156 -1,120 0 -1,352 -1,438 -870 -996 10.43%
NP 6,726 4,606 1,568 4,806 6,745 6,962 6,440 2.93%
-
NP to SH 6,553 4,474 1,460 4,605 6,585 6,766 6,292 2.74%
-
Tax Rate 14.67% 19.56% 0.00% 21.96% 17.57% 11.11% 13.39% -
Total Cost 207,066 197,806 185,156 151,655 139,657 129,956 118,916 44.68%
-
Net Worth 102,364 100,175 96,836 99,267 100,888 99,234 97,089 3.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 102,364 100,175 96,836 99,267 100,888 99,234 97,089 3.58%
NOSH 75,267 75,319 74,489 75,202 75,289 75,177 75,263 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.15% 2.28% 0.84% 3.07% 4.61% 5.08% 5.14% -
ROE 6.40% 4.47% 1.51% 4.64% 6.53% 6.82% 6.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 284.04 268.74 250.67 208.05 194.45 182.13 166.56 42.69%
EPS 8.71 5.94 1.96 6.12 8.75 9.00 8.36 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.30 1.32 1.34 1.32 1.29 3.58%
Adjusted Per Share Value based on latest NOSH - 73,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 287.91 272.58 251.46 210.70 197.16 184.38 168.81 42.70%
EPS 8.83 6.03 1.97 6.20 8.87 9.11 8.47 2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3785 1.349 1.3041 1.3368 1.3586 1.3364 1.3075 3.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.37 0.28 0.39 0.36 0.41 0.34 0.23 -
P/RPS 0.13 0.10 0.16 0.17 0.21 0.19 0.14 -4.81%
P/EPS 4.25 4.71 19.90 5.88 4.69 3.78 2.75 33.63%
EY 23.53 21.21 5.03 17.01 21.33 26.47 36.35 -25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.30 0.27 0.31 0.26 0.18 31.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 26/05/10 24/02/10 18/11/09 27/08/09 05/05/09 -
Price 0.37 0.35 0.35 0.37 0.35 0.41 0.22 -
P/RPS 0.13 0.13 0.14 0.18 0.18 0.23 0.13 0.00%
P/EPS 4.25 5.89 17.86 6.04 4.00 4.56 2.63 37.66%
EY 23.53 16.97 5.60 16.55 24.99 21.95 38.00 -27.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.28 0.26 0.31 0.17 36.08%

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