[ORNA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.81%
YoY- 141.87%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 213,793 146,402 239,852 201,822 205,013 171,881 127,904 8.93%
PBT 7,882 8,184 8,704 1,476 -9,848 -9,257 2,129 24.36%
Tax -1,156 -1,438 -226 -380 -220 -432 -114 47.09%
NP 6,726 6,745 8,477 1,096 -10,068 -9,689 2,014 22.24%
-
NP to SH 6,553 6,585 6,504 2,676 -6,390 -5,433 2,014 21.71%
-
Tax Rate 14.67% 17.57% 2.60% 25.75% - - 5.35% -
Total Cost 207,066 139,657 231,374 200,726 215,081 181,570 125,889 8.64%
-
Net Worth 102,364 100,888 97,861 89,450 86,529 91,725 81,898 3.78%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 102,364 100,888 97,861 89,450 86,529 91,725 81,898 3.78%
NOSH 75,267 75,289 75,277 75,168 75,243 75,184 63,487 2.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.15% 4.61% 3.53% 0.54% -4.91% -5.64% 1.58% -
ROE 6.40% 6.53% 6.65% 2.99% -7.39% -5.92% 2.46% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 284.04 194.45 318.62 268.49 272.47 228.61 201.46 5.88%
EPS 8.71 8.75 8.64 3.56 -8.49 -7.23 3.17 18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.30 1.19 1.15 1.22 1.29 0.88%
Adjusted Per Share Value based on latest NOSH - 75,403
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 287.91 197.16 323.00 271.79 276.09 231.47 172.25 8.93%
EPS 8.83 8.87 8.76 3.60 -8.61 -7.32 2.71 21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3785 1.3586 1.3179 1.2046 1.1653 1.2352 1.1029 3.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.37 0.41 0.30 0.37 0.44 0.53 1.05 -
P/RPS 0.13 0.21 0.09 0.14 0.16 0.23 0.52 -20.62%
P/EPS 4.25 4.69 3.47 10.39 -5.18 -7.33 33.09 -28.95%
EY 23.53 21.33 28.80 9.62 -19.30 -13.64 3.02 40.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.23 0.31 0.38 0.43 0.81 -16.72%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 18/11/09 18/11/08 29/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.37 0.35 0.29 0.38 0.86 0.48 0.98 -
P/RPS 0.13 0.18 0.09 0.14 0.32 0.21 0.49 -19.83%
P/EPS 4.25 4.00 3.36 10.67 -10.13 -6.64 30.88 -28.13%
EY 23.53 24.99 29.79 9.37 -9.88 -15.06 3.24 39.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.32 0.75 0.39 0.76 -15.83%

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