[ORNA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -24.96%
YoY- -48.92%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 156,461 144,713 156,232 175,151 214,800 242,573 242,840 -25.34%
PBT 6,158 4,342 3,576 2,883 4,732 5,681 4,735 19.08%
Tax -1,352 -1,667 -1,023 -837 -758 -9 -9 2700.21%
NP 4,806 2,675 2,553 2,046 3,974 5,672 4,726 1.12%
-
NP to SH 4,605 2,645 2,491 1,939 2,584 4,504 4,037 9.14%
-
Tax Rate 21.96% 38.39% 28.61% 29.03% 16.02% 0.16% 0.19% -
Total Cost 151,655 142,038 153,679 173,105 210,826 236,901 238,114 -25.91%
-
Net Worth 98,419 100,726 99,136 97,089 95,505 97,989 97,174 0.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 753 753 -
Div Payout % - - - - - 16.72% 18.66% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 98,419 100,726 99,136 97,089 95,505 97,989 97,174 0.84%
NOSH 73,999 75,169 75,103 75,263 75,201 75,376 75,329 -1.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.07% 1.85% 1.63% 1.17% 1.85% 2.34% 1.95% -
ROE 4.68% 2.63% 2.51% 2.00% 2.71% 4.60% 4.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 211.43 192.52 208.02 232.72 285.63 321.82 322.37 -24.45%
EPS 6.22 3.52 3.32 2.58 3.44 5.98 5.36 10.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.33 1.34 1.32 1.29 1.27 1.30 1.29 2.05%
Adjusted Per Share Value based on latest NOSH - 75,263
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 210.70 194.88 210.39 235.87 289.27 326.67 327.03 -25.34%
EPS 6.20 3.56 3.35 2.61 3.48 6.07 5.44 9.08%
DPS 0.00 0.00 0.00 0.00 0.00 1.01 1.01 -
NAPS 1.3254 1.3565 1.3351 1.3075 1.2862 1.3196 1.3086 0.85%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.36 0.41 0.34 0.23 0.25 0.30 0.29 -
P/RPS 0.17 0.21 0.16 0.10 0.09 0.09 0.09 52.62%
P/EPS 5.79 11.65 10.25 8.93 7.28 5.02 5.41 4.61%
EY 17.29 8.58 9.76 11.20 13.74 19.92 18.48 -4.32%
DY 0.00 0.00 0.00 0.00 0.00 3.33 3.45 -
P/NAPS 0.27 0.31 0.26 0.18 0.20 0.23 0.22 14.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 27/08/09 05/05/09 26/02/09 18/11/08 28/08/08 -
Price 0.37 0.35 0.41 0.22 0.19 0.29 0.39 -
P/RPS 0.17 0.18 0.20 0.09 0.07 0.09 0.12 26.05%
P/EPS 5.95 9.95 12.36 8.54 5.53 4.85 7.28 -12.55%
EY 16.82 10.05 8.09 11.71 18.08 20.60 13.74 14.39%
DY 0.00 0.00 0.00 0.00 0.00 3.45 2.56 -
P/NAPS 0.28 0.26 0.31 0.17 0.15 0.22 0.30 -4.48%

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