[ORNA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -26.23%
YoY- 75.19%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 216,655 207,004 189,208 171,803 156,461 144,713 156,232 24.28%
PBT 6,851 5,932 5,105 4,691 6,158 4,342 3,576 54.07%
Tax -2,195 -1,140 -1,477 -1,103 -1,352 -1,667 -1,023 66.12%
NP 4,656 4,792 3,628 3,588 4,806 2,675 2,553 49.10%
-
NP to SH 4,585 4,581 3,459 3,397 4,605 2,645 2,491 50.02%
-
Tax Rate 32.04% 19.22% 28.93% 23.51% 21.96% 38.39% 28.61% -
Total Cost 211,999 202,212 185,580 168,215 151,655 142,038 153,679 23.84%
-
Net Worth 101,250 102,305 99,990 96,836 98,419 100,726 99,136 1.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 101,250 102,305 99,990 96,836 98,419 100,726 99,136 1.41%
NOSH 75,000 75,224 75,180 74,489 73,999 75,169 75,103 -0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.15% 2.31% 1.92% 2.09% 3.07% 1.85% 1.63% -
ROE 4.53% 4.48% 3.46% 3.51% 4.68% 2.63% 2.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 288.87 275.18 251.67 230.64 211.43 192.52 208.02 24.39%
EPS 6.11 6.09 4.60 4.56 6.22 3.52 3.32 50.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.36 1.33 1.30 1.33 1.34 1.32 1.50%
Adjusted Per Share Value based on latest NOSH - 74,489
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 291.76 278.77 254.80 231.36 210.70 194.88 210.39 24.28%
EPS 6.17 6.17 4.66 4.57 6.20 3.56 3.35 50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3635 1.3777 1.3465 1.3041 1.3254 1.3565 1.3351 1.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.41 0.37 0.28 0.39 0.36 0.41 0.34 -
P/RPS 0.14 0.13 0.11 0.17 0.17 0.21 0.16 -8.49%
P/EPS 6.71 6.08 6.09 8.55 5.79 11.65 10.25 -24.54%
EY 14.91 16.46 16.43 11.69 17.29 8.58 9.76 32.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.21 0.30 0.27 0.31 0.26 9.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 30/08/10 26/05/10 24/02/10 18/11/09 27/08/09 -
Price 0.39 0.37 0.35 0.35 0.37 0.35 0.41 -
P/RPS 0.14 0.13 0.14 0.15 0.17 0.18 0.20 -21.11%
P/EPS 6.38 6.08 7.61 7.67 5.95 9.95 12.36 -35.57%
EY 15.68 16.46 13.15 13.03 16.82 10.05 8.09 55.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.26 0.27 0.28 0.26 0.31 -4.33%

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