[ORNA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 168.57%
YoY- -29.08%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,659 41,343 37,120 31,339 34,911 52,862 56,039 -11.46%
PBT 20 2,222 2,057 1,859 -1,796 1,456 1,364 -93.96%
Tax -273 -644 -186 -249 -588 0 0 -
NP -253 1,578 1,871 1,610 -2,384 1,456 1,364 -
-
NP to SH -334 1,556 1,810 1,573 -2,294 1,402 1,258 -
-
Tax Rate 1,365.00% 28.98% 9.04% 13.39% - 0.00% 0.00% -
Total Cost 46,912 39,765 35,249 29,729 37,295 51,406 54,675 -9.67%
-
Net Worth 98,419 100,726 99,136 97,089 95,505 97,989 97,174 0.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 753 -
Div Payout % - - - - - - 59.88% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 98,419 100,726 99,136 97,089 95,505 97,989 97,174 0.84%
NOSH 73,999 75,169 75,103 75,263 75,201 75,376 75,329 -1.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.54% 3.82% 5.04% 5.14% -6.83% 2.75% 2.43% -
ROE -0.34% 1.54% 1.83% 1.62% -2.40% 1.43% 1.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.05 55.00 49.42 41.64 46.42 70.13 74.39 -10.41%
EPS -0.44 2.07 2.41 2.09 -3.05 1.86 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.33 1.34 1.32 1.29 1.27 1.30 1.29 2.05%
Adjusted Per Share Value based on latest NOSH - 75,263
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.83 55.68 49.99 42.20 47.01 71.19 75.47 -11.47%
EPS -0.45 2.10 2.44 2.12 -3.09 1.89 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
NAPS 1.3254 1.3565 1.3351 1.3075 1.2862 1.3196 1.3086 0.85%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.36 0.41 0.34 0.23 0.25 0.30 0.29 -
P/RPS 0.57 0.75 0.69 0.55 0.54 0.43 0.39 28.69%
P/EPS -79.76 19.81 14.11 11.00 -8.20 16.13 17.37 -
EY -1.25 5.05 7.09 9.09 -12.20 6.20 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.27 0.31 0.26 0.18 0.20 0.23 0.22 14.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 27/08/09 05/05/09 26/02/09 18/11/08 28/08/08 -
Price 0.37 0.35 0.41 0.22 0.19 0.29 0.39 -
P/RPS 0.59 0.64 0.83 0.53 0.41 0.41 0.52 8.75%
P/EPS -81.98 16.91 17.01 10.53 -6.23 15.59 23.35 -
EY -1.22 5.91 5.88 9.50 -16.06 6.41 4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.28 0.26 0.31 0.17 0.15 0.22 0.30 -4.48%

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