[ORNA] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.83%
YoY- 38.86%
Quarter Report
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 227,376 216,655 207,004 189,208 171,803 156,461 144,713 35.18%
PBT 8,516 6,851 5,932 5,105 4,691 6,158 4,342 56.75%
Tax -2,695 -2,195 -1,140 -1,477 -1,103 -1,352 -1,667 37.78%
NP 5,821 4,656 4,792 3,628 3,588 4,806 2,675 68.00%
-
NP to SH 5,739 4,585 4,581 3,459 3,397 4,605 2,645 67.67%
-
Tax Rate 31.65% 32.04% 19.22% 28.93% 23.51% 21.96% 38.39% -
Total Cost 221,555 211,999 202,212 185,580 168,215 151,655 142,038 34.53%
-
Net Worth 103,021 101,250 102,305 99,990 96,836 98,419 100,726 1.51%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 103,021 101,250 102,305 99,990 96,836 98,419 100,726 1.51%
NOSH 75,198 75,000 75,224 75,180 74,489 73,999 75,169 0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.56% 2.15% 2.31% 1.92% 2.09% 3.07% 1.85% -
ROE 5.57% 4.53% 4.48% 3.46% 3.51% 4.68% 2.63% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 302.37 288.87 275.18 251.67 230.64 211.43 192.52 35.15%
EPS 7.63 6.11 6.09 4.60 4.56 6.22 3.52 67.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.36 1.33 1.30 1.33 1.34 1.48%
Adjusted Per Share Value based on latest NOSH - 75,180
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 302.16 287.91 275.08 251.44 228.31 207.92 192.31 35.18%
EPS 7.63 6.09 6.09 4.60 4.51 6.12 3.51 67.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.369 1.3455 1.3595 1.3288 1.2868 1.3079 1.3385 1.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.41 0.37 0.28 0.39 0.36 0.41 -
P/RPS 0.13 0.14 0.13 0.11 0.17 0.17 0.21 -27.38%
P/EPS 5.24 6.71 6.08 6.09 8.55 5.79 11.65 -41.32%
EY 19.08 14.91 16.46 16.43 11.69 17.29 8.58 70.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.27 0.21 0.30 0.27 0.31 -4.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 24/11/10 30/08/10 26/05/10 24/02/10 18/11/09 -
Price 0.57 0.39 0.37 0.35 0.35 0.37 0.35 -
P/RPS 0.19 0.14 0.13 0.14 0.15 0.17 0.18 3.67%
P/EPS 7.47 6.38 6.08 7.61 7.67 5.95 9.95 -17.41%
EY 13.39 15.68 16.46 13.15 13.03 16.82 10.05 21.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.27 0.26 0.27 0.28 0.26 37.71%

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