[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 35.82%
YoY- 3932.73%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 190,586 179,889 127,027 70,988 214,051 151,367 98,238 55.23%
PBT 1,940 6,528 5,072 3,708 260 1,107 597 118.60%
Tax -758 -170 -170 -170 -124 -285 -285 91.39%
NP 1,182 6,358 4,902 3,538 136 822 312 142.04%
-
NP to SH 2,584 4,878 3,476 2,218 1,633 2,007 1,072 79.29%
-
Tax Rate 39.07% 2.60% 3.35% 4.58% 47.69% 25.75% 47.74% -
Total Cost 189,404 173,531 122,125 67,450 213,915 150,545 97,926 54.92%
-
Net Worth 95,673 97,861 97,057 96,990 94,819 89,450 89,081 4.85%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 95,673 97,861 97,057 96,990 94,819 89,450 89,081 4.85%
NOSH 75,333 75,277 75,238 75,186 75,253 75,168 75,492 -0.13%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.62% 3.53% 3.86% 4.98% 0.06% 0.54% 0.32% -
ROE 2.70% 4.98% 3.58% 2.29% 1.72% 2.24% 1.20% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 252.99 238.97 168.83 94.42 284.44 201.37 130.13 55.45%
EPS 3.43 6.48 4.62 2.95 2.17 2.67 1.42 79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.30 1.29 1.29 1.26 1.19 1.18 4.99%
Adjusted Per Share Value based on latest NOSH - 75,186
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 256.66 242.25 171.06 95.60 288.26 203.84 132.30 55.23%
EPS 3.48 6.57 4.68 2.99 2.20 2.70 1.44 79.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2884 1.3179 1.307 1.3062 1.2769 1.2046 1.1996 4.85%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.25 0.30 0.29 0.30 0.37 0.37 0.50 -
P/RPS 0.10 0.13 0.17 0.32 0.13 0.18 0.38 -58.76%
P/EPS 7.29 4.63 6.28 10.17 17.05 13.86 35.21 -64.83%
EY 13.72 21.60 15.93 9.83 5.86 7.22 2.84 184.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.22 0.23 0.29 0.31 0.42 -38.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 28/08/08 27/05/08 28/02/08 29/11/07 24/08/07 -
Price 0.19 0.29 0.39 0.34 0.33 0.38 0.36 -
P/RPS 0.08 0.12 0.23 0.36 0.12 0.19 0.28 -56.45%
P/EPS 5.54 4.48 8.44 11.53 15.21 14.23 25.35 -63.55%
EY 18.05 22.34 11.85 8.68 6.58 7.03 3.94 174.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.22 0.30 0.26 0.26 0.32 0.31 -38.23%

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