[ORNA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 560.3%
YoY- 316.16%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 55,204 56,337 56,725 57,402 56,310 59,139 54,525 0.82%
PBT 1,172 1,663 2,125 2,057 939 3,049 2,471 -39.09%
Tax -456 -100 -100 -500 -1,328 -307 -560 -12.76%
NP 716 1,563 2,025 1,557 -389 2,742 1,911 -47.93%
-
NP to SH 727 1,560 1,995 1,519 -330 2,678 1,872 -46.67%
-
Tax Rate 38.91% 6.01% 4.71% 24.31% 141.43% 10.07% 22.66% -
Total Cost 54,488 54,774 54,700 55,845 56,699 56,397 52,614 2.35%
-
Net Worth 108,077 107,014 105,396 103,021 101,250 102,305 99,990 5.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 108,077 107,014 105,396 103,021 101,250 102,305 99,990 5.30%
NOSH 75,578 75,362 75,283 75,198 75,000 75,224 75,180 0.35%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.30% 2.77% 3.57% 2.71% -0.69% 4.64% 3.50% -
ROE 0.67% 1.46% 1.89% 1.47% -0.33% 2.62% 1.87% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 73.04 74.75 75.35 76.33 75.08 78.62 72.53 0.46%
EPS 0.97 2.07 2.65 2.02 -0.44 3.56 2.49 -46.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.40 1.37 1.35 1.36 1.33 4.93%
Adjusted Per Share Value based on latest NOSH - 75,198
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 74.34 75.87 76.39 77.30 75.83 79.64 73.43 0.82%
EPS 0.98 2.10 2.69 2.05 -0.44 3.61 2.52 -46.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4555 1.4411 1.4193 1.3874 1.3635 1.3777 1.3465 5.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.485 0.55 0.40 0.41 0.37 0.28 -
P/RPS 0.66 0.65 0.73 0.52 0.55 0.47 0.39 41.87%
P/EPS 49.90 23.43 20.75 19.80 -93.18 10.39 11.24 169.38%
EY 2.00 4.27 4.82 5.05 -1.07 9.62 8.89 -62.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.39 0.29 0.30 0.27 0.21 37.76%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 09/08/11 27/05/11 25/02/11 24/11/10 30/08/10 -
Price 0.47 0.47 0.51 0.57 0.39 0.37 0.35 -
P/RPS 0.64 0.63 0.68 0.75 0.52 0.47 0.48 21.07%
P/EPS 48.86 22.71 19.25 28.22 -88.64 10.39 14.06 128.90%
EY 2.05 4.40 5.20 3.54 -1.13 9.62 7.11 -56.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.36 0.42 0.29 0.27 0.26 17.17%

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