[ORNA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 32.44%
YoY- 73.19%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 229,576 227,376 216,655 207,004 189,208 171,803 156,461 29.21%
PBT 8,170 8,516 6,851 5,932 5,105 4,691 6,158 20.80%
Tax -2,235 -2,695 -2,195 -1,140 -1,477 -1,103 -1,352 39.93%
NP 5,935 5,821 4,656 4,792 3,628 3,588 4,806 15.14%
-
NP to SH 5,862 5,739 4,585 4,581 3,459 3,397 4,605 17.50%
-
Tax Rate 27.36% 31.65% 32.04% 19.22% 28.93% 23.51% 21.96% -
Total Cost 223,641 221,555 211,999 202,212 185,580 168,215 151,655 29.64%
-
Net Worth 105,396 103,021 101,250 102,305 99,990 96,836 98,419 4.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 105,396 103,021 101,250 102,305 99,990 96,836 98,419 4.68%
NOSH 75,283 75,198 75,000 75,224 75,180 74,489 73,999 1.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.59% 2.56% 2.15% 2.31% 1.92% 2.09% 3.07% -
ROE 5.56% 5.57% 4.53% 4.48% 3.46% 3.51% 4.68% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 304.95 302.37 288.87 275.18 251.67 230.64 211.43 27.74%
EPS 7.79 7.63 6.11 6.09 4.60 4.56 6.22 16.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.35 1.36 1.33 1.30 1.33 3.48%
Adjusted Per Share Value based on latest NOSH - 75,224
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 309.17 306.20 291.76 278.77 254.80 231.36 210.70 29.21%
EPS 7.89 7.73 6.17 6.17 4.66 4.57 6.20 17.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4193 1.3874 1.3635 1.3777 1.3465 1.3041 1.3254 4.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.55 0.40 0.41 0.37 0.28 0.39 0.36 -
P/RPS 0.18 0.13 0.14 0.13 0.11 0.17 0.17 3.89%
P/EPS 7.06 5.24 6.71 6.08 6.09 8.55 5.79 14.17%
EY 14.16 19.08 14.91 16.46 16.43 11.69 17.29 -12.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.29 0.30 0.27 0.21 0.30 0.27 27.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 27/05/11 25/02/11 24/11/10 30/08/10 26/05/10 24/02/10 -
Price 0.51 0.57 0.39 0.37 0.35 0.35 0.37 -
P/RPS 0.17 0.19 0.14 0.13 0.14 0.15 0.17 0.00%
P/EPS 6.55 7.47 6.38 6.08 7.61 7.67 5.95 6.63%
EY 15.27 13.39 15.68 16.46 13.15 13.03 16.82 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.29 0.27 0.26 0.27 0.28 18.29%

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