[ORNA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.57%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 156,232 175,151 214,800 242,573 242,840 236,728 214,051 -18.95%
PBT 3,576 2,883 4,732 5,681 4,735 4,222 260 474.96%
Tax -1,023 -837 -758 -9 -9 -197 -124 308.81%
NP 2,553 2,046 3,974 5,672 4,726 4,025 136 607.59%
-
NP to SH 2,491 1,939 2,584 4,504 4,037 3,796 1,633 32.54%
-
Tax Rate 28.61% 29.03% 16.02% 0.16% 0.19% 4.67% 47.69% -
Total Cost 153,679 173,105 210,826 236,901 238,114 232,703 213,915 -19.80%
-
Net Worth 99,136 97,089 95,505 97,989 97,174 96,990 94,247 3.43%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 753 753 - - -
Div Payout % - - - 16.72% 18.66% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 99,136 97,089 95,505 97,989 97,174 96,990 94,247 3.43%
NOSH 75,103 75,263 75,201 75,376 75,329 75,186 74,800 0.27%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.63% 1.17% 1.85% 2.34% 1.95% 1.70% 0.06% -
ROE 2.51% 2.00% 2.71% 4.60% 4.15% 3.91% 1.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 208.02 232.72 285.63 321.82 322.37 314.85 286.16 -19.16%
EPS 3.32 2.58 3.44 5.98 5.36 5.05 2.18 32.40%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 1.32 1.29 1.27 1.30 1.29 1.29 1.26 3.15%
Adjusted Per Share Value based on latest NOSH - 75,376
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 210.39 235.87 289.27 326.67 327.03 318.80 288.26 -18.95%
EPS 3.35 2.61 3.48 6.07 5.44 5.11 2.20 32.39%
DPS 0.00 0.00 0.00 1.01 1.01 0.00 0.00 -
NAPS 1.3351 1.3075 1.2862 1.3196 1.3086 1.3062 1.2692 3.43%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.34 0.23 0.25 0.30 0.29 0.30 0.37 -
P/RPS 0.16 0.10 0.09 0.09 0.09 0.10 0.13 14.86%
P/EPS 10.25 8.93 7.28 5.02 5.41 5.94 16.95 -28.51%
EY 9.76 11.20 13.74 19.92 18.48 16.83 5.90 39.91%
DY 0.00 0.00 0.00 3.33 3.45 0.00 0.00 -
P/NAPS 0.26 0.18 0.20 0.23 0.22 0.23 0.29 -7.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 05/05/09 26/02/09 18/11/08 28/08/08 27/05/08 28/02/08 -
Price 0.41 0.22 0.19 0.29 0.39 0.34 0.33 -
P/RPS 0.20 0.09 0.07 0.09 0.12 0.11 0.12 40.61%
P/EPS 12.36 8.54 5.53 4.85 7.28 6.73 15.12 -12.58%
EY 8.09 11.71 18.08 20.60 13.74 14.85 6.62 14.31%
DY 0.00 0.00 0.00 3.45 2.56 0.00 0.00 -
P/NAPS 0.31 0.17 0.15 0.22 0.30 0.26 0.26 12.45%

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