[ORNA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 119.71%
YoY- -0.49%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 114,127 57,402 216,517 160,345 101,206 46,681 156,461 -19.01%
PBT 4,182 2,057 6,859 5,912 2,863 392 6,158 -22.79%
Tax -600 -500 -2,201 -867 -560 0 -1,352 -41.90%
NP 3,582 1,557 4,658 5,045 2,303 392 4,806 -17.83%
-
NP to SH 3,514 1,519 4,589 4,915 2,237 365 4,605 -16.53%
-
Tax Rate 14.35% 24.31% 32.09% 14.67% 19.56% 0.00% 21.96% -
Total Cost 110,545 55,845 211,859 155,300 98,903 46,289 151,655 -19.05%
-
Net Worth 105,344 103,021 101,637 102,364 100,175 96,836 99,267 4.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 105,344 103,021 101,637 102,364 100,175 96,836 99,267 4.05%
NOSH 75,246 75,198 75,287 75,267 75,319 74,489 75,202 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.14% 2.71% 2.15% 3.15% 2.28% 0.84% 3.07% -
ROE 3.34% 1.47% 4.52% 4.80% 2.23% 0.38% 4.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 151.67 76.33 287.59 213.03 134.37 62.67 208.05 -19.04%
EPS 4.67 2.02 6.10 6.53 2.97 0.49 6.12 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.35 1.36 1.33 1.30 1.32 4.01%
Adjusted Per Share Value based on latest NOSH - 75,224
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 153.69 77.30 291.58 215.93 136.29 62.86 210.70 -19.01%
EPS 4.73 2.05 6.18 6.62 3.01 0.49 6.20 -16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4187 1.3874 1.3687 1.3785 1.349 1.3041 1.3368 4.05%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.55 0.40 0.41 0.37 0.28 0.39 0.36 -
P/RPS 0.36 0.52 0.14 0.17 0.21 0.62 0.17 65.13%
P/EPS 11.78 19.80 6.73 5.67 9.43 79.59 5.88 59.12%
EY 8.49 5.05 14.87 17.65 10.61 1.26 17.01 -37.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.29 0.30 0.27 0.21 0.30 0.27 27.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 27/05/11 25/02/11 24/11/10 30/08/10 26/05/10 24/02/10 -
Price 0.51 0.57 0.39 0.37 0.35 0.35 0.37 -
P/RPS 0.34 0.75 0.14 0.17 0.26 0.56 0.18 52.98%
P/EPS 10.92 28.22 6.40 5.67 11.78 71.43 6.04 48.56%
EY 9.16 3.54 15.63 17.65 8.49 1.40 16.55 -32.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.29 0.27 0.26 0.27 0.28 18.29%

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