[ORNA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 206.44%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 234,750 226,072 228,254 202,412 136,918 254,054 196,476 3.00%
PBT 7,986 10,882 8,364 5,726 7,832 10,144 1,194 37.22%
Tax -986 -1,110 -1,200 -1,120 -870 -340 -570 9.55%
NP 7,000 9,772 7,164 4,606 6,962 9,804 624 49.56%
-
NP to SH 6,848 9,566 7,028 4,474 6,766 6,952 2,144 21.33%
-
Tax Rate 12.35% 10.20% 14.35% 19.56% 11.11% 3.35% 47.74% -
Total Cost 227,750 216,300 221,090 197,806 129,956 244,250 195,852 2.54%
-
Net Worth 116,609 112,054 105,344 100,175 99,234 97,057 89,081 4.58%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 116,609 112,054 105,344 100,175 99,234 97,057 89,081 4.58%
NOSH 74,273 75,204 75,246 75,319 75,177 75,238 75,492 -0.27%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.98% 4.32% 3.14% 2.28% 5.08% 3.86% 0.32% -
ROE 5.87% 8.54% 6.67% 4.47% 6.82% 7.16% 2.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 316.06 300.61 303.34 268.74 182.13 337.67 260.26 3.28%
EPS 9.22 12.72 9.34 5.94 9.00 9.24 2.84 21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.49 1.40 1.33 1.32 1.29 1.18 4.86%
Adjusted Per Share Value based on latest NOSH - 75,180
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 311.96 300.42 303.32 268.98 181.95 337.61 261.09 3.00%
EPS 9.10 12.71 9.34 5.95 8.99 9.24 2.85 21.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5496 1.4891 1.3999 1.3312 1.3187 1.2898 1.1838 4.58%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.60 0.44 0.55 0.28 0.34 0.29 0.50 -
P/RPS 0.19 0.15 0.18 0.10 0.19 0.09 0.19 0.00%
P/EPS 6.51 3.46 5.89 4.71 3.78 3.14 17.61 -15.27%
EY 15.37 28.91 16.98 21.21 26.47 31.86 5.68 18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.39 0.21 0.26 0.22 0.42 -1.65%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 14/08/12 09/08/11 30/08/10 27/08/09 28/08/08 24/08/07 -
Price 0.61 0.45 0.51 0.35 0.41 0.39 0.36 -
P/RPS 0.19 0.15 0.17 0.13 0.23 0.12 0.14 5.21%
P/EPS 6.62 3.54 5.46 5.89 4.56 4.22 12.68 -10.25%
EY 15.11 28.27 18.31 16.97 21.95 23.69 7.89 11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.36 0.26 0.31 0.30 0.31 3.89%

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