[ORNA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 512.88%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 57,402 216,517 160,345 101,206 46,681 156,461 109,802 -35.13%
PBT 2,057 6,859 5,912 2,863 392 6,158 6,138 -51.78%
Tax -500 -2,201 -867 -560 0 -1,352 -1,079 -40.14%
NP 1,557 4,658 5,045 2,303 392 4,806 5,059 -54.44%
-
NP to SH 1,519 4,589 4,915 2,237 365 4,605 4,939 -54.46%
-
Tax Rate 24.31% 32.09% 14.67% 19.56% 0.00% 21.96% 17.58% -
Total Cost 55,845 211,859 155,300 98,903 46,289 151,655 104,743 -34.27%
-
Net Worth 103,021 101,637 102,364 100,175 96,836 99,267 100,888 1.40%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 103,021 101,637 102,364 100,175 96,836 99,267 100,888 1.40%
NOSH 75,198 75,287 75,267 75,319 74,489 75,202 75,289 -0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.71% 2.15% 3.15% 2.28% 0.84% 3.07% 4.61% -
ROE 1.47% 4.52% 4.80% 2.23% 0.38% 4.64% 4.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.33 287.59 213.03 134.37 62.67 208.05 145.84 -35.08%
EPS 2.02 6.10 6.53 2.97 0.49 6.12 6.56 -54.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.36 1.33 1.30 1.32 1.34 1.48%
Adjusted Per Share Value based on latest NOSH - 75,180
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.28 287.73 213.08 134.49 62.03 207.92 145.91 -35.12%
EPS 2.02 6.10 6.53 2.97 0.49 6.12 6.56 -54.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.369 1.3507 1.3603 1.3312 1.2868 1.3191 1.3407 1.40%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.41 0.37 0.28 0.39 0.36 0.41 -
P/RPS 0.52 0.14 0.17 0.21 0.62 0.17 0.28 51.14%
P/EPS 19.80 6.73 5.67 9.43 79.59 5.88 6.25 115.85%
EY 5.05 14.87 17.65 10.61 1.26 17.01 16.00 -53.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.27 0.21 0.30 0.27 0.31 -4.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 24/11/10 30/08/10 26/05/10 24/02/10 18/11/09 -
Price 0.57 0.39 0.37 0.35 0.35 0.37 0.35 -
P/RPS 0.75 0.14 0.17 0.26 0.56 0.18 0.24 113.89%
P/EPS 28.22 6.40 5.67 11.78 71.43 6.04 5.34 203.70%
EY 3.54 15.63 17.65 8.49 1.40 16.55 18.74 -67.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.27 0.26 0.27 0.28 0.26 37.71%

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