[ORNA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 143.5%
YoY- -29.08%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 156,461 146,402 136,918 125,356 190,586 239,852 254,054 -27.55%
PBT 6,158 8,184 7,832 7,436 1,940 8,704 10,144 -28.24%
Tax -1,352 -1,438 -870 -996 -758 -226 -340 150.36%
NP 4,806 6,745 6,962 6,440 1,182 8,477 9,804 -37.74%
-
NP to SH 4,605 6,585 6,766 6,292 2,584 6,504 6,952 -23.95%
-
Tax Rate 21.96% 17.57% 11.11% 13.39% 39.07% 2.60% 3.35% -
Total Cost 151,655 139,657 129,956 118,916 189,404 231,374 244,250 -27.15%
-
Net Worth 99,267 100,888 99,234 97,089 95,673 97,861 97,057 1.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 99,267 100,888 99,234 97,089 95,673 97,861 97,057 1.50%
NOSH 75,202 75,289 75,177 75,263 75,333 75,277 75,238 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.07% 4.61% 5.08% 5.14% 0.62% 3.53% 3.86% -
ROE 4.64% 6.53% 6.82% 6.48% 2.70% 6.65% 7.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 208.05 194.45 182.13 166.56 252.99 318.62 337.67 -27.52%
EPS 6.12 8.75 9.00 8.36 3.43 8.64 9.24 -23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.32 1.29 1.27 1.30 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 75,263
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 210.70 197.16 184.38 168.81 256.66 323.00 342.13 -27.55%
EPS 6.20 8.87 9.11 8.47 3.48 8.76 9.36 -23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3368 1.3586 1.3364 1.3075 1.2884 1.3179 1.307 1.51%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.36 0.41 0.34 0.23 0.25 0.30 0.29 -
P/RPS 0.17 0.21 0.19 0.14 0.10 0.09 0.09 52.62%
P/EPS 5.88 4.69 3.78 2.75 7.29 3.47 3.14 51.75%
EY 17.01 21.33 26.47 36.35 13.72 28.80 31.86 -34.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.26 0.18 0.20 0.23 0.22 14.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 27/08/09 05/05/09 26/02/09 18/11/08 28/08/08 -
Price 0.37 0.35 0.41 0.22 0.19 0.29 0.39 -
P/RPS 0.18 0.18 0.23 0.13 0.08 0.09 0.12 30.94%
P/EPS 6.04 4.00 4.56 2.63 5.54 3.36 4.22 26.92%
EY 16.55 24.99 21.95 38.00 18.05 29.79 23.69 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.31 0.17 0.15 0.22 0.30 -4.48%

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