[ORNA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 0.09%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 226,774 229,576 227,376 216,655 207,004 189,208 171,803 20.30%
PBT 6,784 8,170 8,516 6,851 5,932 5,105 4,691 27.85%
Tax -2,028 -2,235 -2,695 -2,195 -1,140 -1,477 -1,103 50.02%
NP 4,756 5,935 5,821 4,656 4,792 3,628 3,588 20.64%
-
NP to SH 4,744 5,862 5,739 4,585 4,581 3,459 3,397 24.91%
-
Tax Rate 29.89% 27.36% 31.65% 32.04% 19.22% 28.93% 23.51% -
Total Cost 222,018 223,641 221,555 211,999 202,212 185,580 168,215 20.30%
-
Net Worth 107,014 105,396 103,021 101,250 102,305 99,990 96,836 6.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 107,014 105,396 103,021 101,250 102,305 99,990 96,836 6.88%
NOSH 75,362 75,283 75,198 75,000 75,224 75,180 74,489 0.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.10% 2.59% 2.56% 2.15% 2.31% 1.92% 2.09% -
ROE 4.43% 5.56% 5.57% 4.53% 4.48% 3.46% 3.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 300.91 304.95 302.37 288.87 275.18 251.67 230.64 19.37%
EPS 6.29 7.79 7.63 6.11 6.09 4.60 4.56 23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.37 1.35 1.36 1.33 1.30 6.05%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 305.39 309.17 306.20 291.76 278.77 254.80 231.36 20.31%
EPS 6.39 7.89 7.73 6.17 6.17 4.66 4.57 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4411 1.4193 1.3874 1.3635 1.3777 1.3465 1.3041 6.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.485 0.55 0.40 0.41 0.37 0.28 0.39 -
P/RPS 0.16 0.18 0.13 0.14 0.13 0.11 0.17 -3.95%
P/EPS 7.70 7.06 5.24 6.71 6.08 6.09 8.55 -6.73%
EY 12.98 14.16 19.08 14.91 16.46 16.43 11.69 7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.29 0.30 0.27 0.21 0.30 8.69%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 09/08/11 27/05/11 25/02/11 24/11/10 30/08/10 26/05/10 -
Price 0.47 0.51 0.57 0.39 0.37 0.35 0.35 -
P/RPS 0.16 0.17 0.19 0.14 0.13 0.14 0.15 4.39%
P/EPS 7.47 6.55 7.47 6.38 6.08 7.61 7.67 -1.74%
EY 13.39 15.27 13.39 15.68 16.46 13.15 13.03 1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.42 0.29 0.27 0.26 0.27 14.30%

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