[ORNA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -21.8%
YoY- -41.75%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 57,581 55,455 55,204 56,337 56,725 57,402 56,310 1.50%
PBT 2,807 2,634 1,172 1,663 2,125 2,057 939 107.65%
Tax -175 -380 -456 -100 -100 -500 -1,328 -74.13%
NP 2,632 2,254 716 1,563 2,025 1,557 -389 -
-
NP to SH 2,587 2,196 727 1,560 1,995 1,519 -330 -
-
Tax Rate 6.23% 14.43% 38.91% 6.01% 4.71% 24.31% 141.43% -
Total Cost 54,949 53,201 54,488 54,774 54,700 55,845 56,699 -2.07%
-
Net Worth 112,053 109,799 108,077 107,014 105,396 103,021 101,250 6.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,053 109,799 108,077 107,014 105,396 103,021 101,250 6.99%
NOSH 75,203 75,205 75,578 75,362 75,283 75,198 75,000 0.18%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.57% 4.06% 1.30% 2.77% 3.57% 2.71% -0.69% -
ROE 2.31% 2.00% 0.67% 1.46% 1.89% 1.47% -0.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 76.57 73.74 73.04 74.75 75.35 76.33 75.08 1.31%
EPS 3.44 2.92 0.97 2.07 2.65 2.02 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.43 1.42 1.40 1.37 1.35 6.80%
Adjusted Per Share Value based on latest NOSH - 75,362
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 77.54 74.68 74.34 75.87 76.39 77.30 75.83 1.49%
EPS 3.48 2.96 0.98 2.10 2.69 2.05 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.509 1.4787 1.4555 1.4411 1.4193 1.3874 1.3635 6.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.44 0.44 0.48 0.485 0.55 0.40 0.41 -
P/RPS 0.57 0.60 0.66 0.65 0.73 0.52 0.55 2.41%
P/EPS 12.79 15.07 49.90 23.43 20.75 19.80 -93.18 -
EY 7.82 6.64 2.00 4.27 4.82 5.05 -1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.34 0.34 0.39 0.29 0.30 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 25/05/12 24/02/12 18/11/11 09/08/11 27/05/11 25/02/11 -
Price 0.45 0.46 0.47 0.47 0.51 0.57 0.39 -
P/RPS 0.59 0.62 0.64 0.63 0.68 0.75 0.52 8.79%
P/EPS 13.08 15.75 48.86 22.71 19.25 28.22 -88.64 -
EY 7.64 6.35 2.05 4.40 5.20 3.54 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.33 0.33 0.36 0.42 0.29 2.28%

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