[ORNA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.18%
YoY- -41.27%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 189,208 171,803 156,461 144,713 156,232 175,151 214,800 -8.13%
PBT 5,105 4,691 6,158 4,342 3,576 2,883 4,732 5.20%
Tax -1,477 -1,103 -1,352 -1,667 -1,023 -837 -758 56.19%
NP 3,628 3,588 4,806 2,675 2,553 2,046 3,974 -5.90%
-
NP to SH 3,459 3,397 4,605 2,645 2,491 1,939 2,584 21.52%
-
Tax Rate 28.93% 23.51% 21.96% 38.39% 28.61% 29.03% 16.02% -
Total Cost 185,580 168,215 151,655 142,038 153,679 173,105 210,826 -8.17%
-
Net Worth 99,990 96,836 98,419 100,726 99,136 97,089 95,505 3.11%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 99,990 96,836 98,419 100,726 99,136 97,089 95,505 3.11%
NOSH 75,180 74,489 73,999 75,169 75,103 75,263 75,201 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.92% 2.09% 3.07% 1.85% 1.63% 1.17% 1.85% -
ROE 3.46% 3.51% 4.68% 2.63% 2.51% 2.00% 2.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 251.67 230.64 211.43 192.52 208.02 232.72 285.63 -8.11%
EPS 4.60 4.56 6.22 3.52 3.32 2.58 3.44 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.33 1.34 1.32 1.29 1.27 3.13%
Adjusted Per Share Value based on latest NOSH - 75,169
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 254.80 231.36 210.70 194.88 210.39 235.87 289.27 -8.13%
EPS 4.66 4.57 6.20 3.56 3.35 2.61 3.48 21.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3465 1.3041 1.3254 1.3565 1.3351 1.3075 1.2862 3.11%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.28 0.39 0.36 0.41 0.34 0.23 0.25 -
P/RPS 0.11 0.17 0.17 0.21 0.16 0.10 0.09 14.35%
P/EPS 6.09 8.55 5.79 11.65 10.25 8.93 7.28 -11.24%
EY 16.43 11.69 17.29 8.58 9.76 11.20 13.74 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.27 0.31 0.26 0.18 0.20 3.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 24/02/10 18/11/09 27/08/09 05/05/09 26/02/09 -
Price 0.35 0.35 0.37 0.35 0.41 0.22 0.19 -
P/RPS 0.14 0.15 0.17 0.18 0.20 0.09 0.07 58.94%
P/EPS 7.61 7.67 5.95 9.95 12.36 8.54 5.53 23.79%
EY 13.15 13.03 16.82 10.05 8.09 11.71 18.08 -19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.28 0.26 0.31 0.17 0.15 44.44%

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