[ORNA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.14%
YoY- 69.47%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 223,721 225,668 226,774 229,576 227,376 216,655 207,004 5.30%
PBT 7,594 7,017 6,784 8,170 8,516 6,851 5,932 17.88%
Tax -1,036 -1,156 -2,028 -2,235 -2,695 -2,195 -1,140 -6.17%
NP 6,558 5,861 4,756 5,935 5,821 4,656 4,792 23.24%
-
NP to SH 6,478 5,801 4,744 5,862 5,739 4,585 4,581 25.95%
-
Tax Rate 13.64% 16.47% 29.89% 27.36% 31.65% 32.04% 19.22% -
Total Cost 217,163 219,807 222,018 223,641 221,555 211,999 202,212 4.86%
-
Net Worth 109,799 108,077 107,014 105,396 103,021 101,250 102,305 4.82%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 109,799 108,077 107,014 105,396 103,021 101,250 102,305 4.82%
NOSH 75,205 75,251 75,362 75,283 75,198 75,000 75,224 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.93% 2.60% 2.10% 2.59% 2.56% 2.15% 2.31% -
ROE 5.90% 5.37% 4.43% 5.56% 5.57% 4.53% 4.48% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 297.48 298.59 300.91 304.95 302.37 288.87 275.18 5.32%
EPS 8.61 7.68 6.29 7.79 7.63 6.11 6.09 25.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.42 1.40 1.37 1.35 1.36 4.83%
Adjusted Per Share Value based on latest NOSH - 75,283
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 301.28 303.90 305.39 309.17 306.20 291.76 278.77 5.30%
EPS 8.72 7.81 6.39 7.89 7.73 6.17 6.17 25.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4787 1.4555 1.4411 1.4193 1.3874 1.3635 1.3777 4.82%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.44 0.48 0.485 0.55 0.40 0.41 0.37 -
P/RPS 0.15 0.16 0.16 0.18 0.13 0.14 0.13 10.00%
P/EPS 5.11 6.25 7.70 7.06 5.24 6.71 6.08 -10.93%
EY 19.58 15.99 12.98 14.16 19.08 14.91 16.46 12.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.34 0.39 0.29 0.30 0.27 7.26%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 18/11/11 09/08/11 27/05/11 25/02/11 24/11/10 -
Price 0.46 0.47 0.47 0.51 0.57 0.39 0.37 -
P/RPS 0.15 0.16 0.16 0.17 0.19 0.14 0.13 10.00%
P/EPS 5.34 6.12 7.47 6.55 7.47 6.38 6.08 -8.28%
EY 18.73 16.33 13.39 15.27 13.39 15.68 16.46 8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.33 0.36 0.42 0.29 0.27 11.98%

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