[ORNA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -29.97%
YoY- -0.35%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 227,285 228,254 229,608 216,517 213,793 202,412 186,724 13.98%
PBT 7,793 8,364 8,228 6,859 7,882 5,726 1,568 190.94%
Tax -933 -1,200 -2,000 -2,201 -1,156 -1,120 0 -
NP 6,860 7,164 6,228 4,658 6,726 4,606 1,568 167.25%
-
NP to SH 6,765 7,028 6,076 4,589 6,553 4,474 1,460 177.67%
-
Tax Rate 11.97% 14.35% 24.31% 32.09% 14.67% 19.56% 0.00% -
Total Cost 220,425 221,090 223,380 211,859 207,066 197,806 185,156 12.31%
-
Net Worth 106,900 105,344 103,021 101,637 102,364 100,175 96,836 6.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 106,900 105,344 103,021 101,637 102,364 100,175 96,836 6.80%
NOSH 75,281 75,246 75,198 75,287 75,267 75,319 74,489 0.70%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.02% 3.14% 2.71% 2.15% 3.15% 2.28% 0.84% -
ROE 6.33% 6.67% 5.90% 4.52% 6.40% 4.47% 1.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 301.91 303.34 305.34 287.59 284.04 268.74 250.67 13.18%
EPS 8.99 9.34 8.08 6.10 8.71 5.94 1.96 175.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.37 1.35 1.36 1.33 1.30 6.05%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 306.08 307.38 309.21 291.58 287.91 272.58 251.46 13.98%
EPS 9.11 9.46 8.18 6.18 8.83 6.03 1.97 177.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4396 1.4187 1.3874 1.3687 1.3785 1.349 1.3041 6.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.485 0.55 0.40 0.41 0.37 0.28 0.39 -
P/RPS 0.16 0.18 0.13 0.14 0.13 0.10 0.16 0.00%
P/EPS 5.40 5.89 4.95 6.73 4.25 4.71 19.90 -58.05%
EY 18.53 16.98 20.20 14.87 23.53 21.21 5.03 138.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.29 0.30 0.27 0.21 0.30 8.69%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 09/08/11 27/05/11 25/02/11 24/11/10 30/08/10 26/05/10 -
Price 0.47 0.51 0.57 0.39 0.37 0.35 0.35 -
P/RPS 0.16 0.17 0.19 0.14 0.13 0.13 0.14 9.30%
P/EPS 5.23 5.46 7.05 6.40 4.25 5.89 17.86 -55.86%
EY 19.12 18.31 14.18 15.63 23.53 16.97 5.60 126.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.42 0.29 0.27 0.26 0.27 14.30%

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