[ORNA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 14.33%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 170,364 113,036 55,455 225,668 170,464 114,127 57,402 106.11%
PBT 7,728 5,441 2,634 7,017 5,845 4,182 2,057 141.08%
Tax -673 -555 -380 -1,156 -700 -600 -500 21.84%
NP 7,055 4,886 2,254 5,861 5,145 3,582 1,557 173.07%
-
NP to SH 6,929 4,783 2,196 5,801 5,074 3,514 1,519 174.28%
-
Tax Rate 8.71% 10.20% 14.43% 16.47% 11.98% 14.35% 24.31% -
Total Cost 163,309 108,150 53,201 219,807 165,319 110,545 55,845 104.09%
-
Net Worth 114,107 112,054 109,799 107,565 106,900 105,344 103,021 7.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 114,107 112,054 109,799 107,565 106,900 105,344 103,021 7.03%
NOSH 75,070 75,204 75,205 75,220 75,281 75,246 75,198 -0.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.14% 4.32% 4.06% 2.60% 3.02% 3.14% 2.71% -
ROE 6.07% 4.27% 2.00% 5.39% 4.75% 3.34% 1.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 226.94 150.31 73.74 300.01 226.43 151.67 76.33 106.35%
EPS 9.23 6.36 2.92 7.71 6.74 4.67 2.02 174.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.49 1.46 1.43 1.42 1.40 1.37 7.15%
Adjusted Per Share Value based on latest NOSH - 75,578
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 229.43 152.22 74.68 303.90 229.56 153.69 77.30 106.11%
EPS 9.33 6.44 2.96 7.81 6.83 4.73 2.05 173.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5367 1.509 1.4787 1.4486 1.4396 1.4187 1.3874 7.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.47 0.44 0.44 0.48 0.485 0.55 0.40 -
P/RPS 0.21 0.29 0.60 0.16 0.21 0.36 0.52 -45.27%
P/EPS 5.09 6.92 15.07 6.22 7.20 11.78 19.80 -59.47%
EY 19.64 14.45 6.64 16.07 13.90 8.49 5.05 146.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.30 0.34 0.34 0.39 0.29 4.53%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 25/10/12 14/08/12 25/05/12 24/02/12 18/11/11 09/08/11 27/05/11 -
Price 0.74 0.45 0.46 0.47 0.47 0.51 0.57 -
P/RPS 0.33 0.30 0.62 0.16 0.21 0.34 0.75 -42.06%
P/EPS 8.02 7.08 15.75 6.09 6.97 10.92 28.22 -56.67%
EY 12.47 14.13 6.35 16.41 14.34 9.16 3.54 130.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.32 0.33 0.33 0.36 0.42 10.79%

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