[ORNA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 74.1%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 229,336 225,668 216,655 156,461 214,800 214,051 215,565 1.03%
PBT 8,606 7,017 6,851 6,158 4,732 260 -6,799 -
Tax -1,161 -1,156 -2,195 -1,352 -758 -124 77 -
NP 7,445 5,861 4,656 4,806 3,974 136 -6,722 -
-
NP to SH 7,285 5,801 4,585 4,605 2,584 1,633 -3,306 -
-
Tax Rate 13.49% 16.47% 32.04% 21.96% 16.02% 47.69% - -
Total Cost 221,891 219,807 211,999 151,655 210,826 213,915 222,287 -0.02%
-
Net Worth 73,809 108,077 101,250 98,419 95,505 94,247 75,094 -0.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 73,809 108,077 101,250 98,419 95,505 94,247 75,094 -0.28%
NOSH 73,809 75,251 75,000 73,999 75,201 74,800 75,094 -0.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.25% 2.60% 2.15% 3.07% 1.85% 0.06% -3.12% -
ROE 9.87% 5.37% 4.53% 4.68% 2.71% 1.73% -4.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 310.71 298.59 288.87 211.43 285.63 286.16 287.06 1.32%
EPS 9.87 7.68 6.11 6.22 3.44 2.18 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.43 1.35 1.33 1.27 1.26 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 73,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 308.84 303.90 291.76 210.70 289.27 288.26 290.30 1.03%
EPS 9.81 7.81 6.17 6.20 3.48 2.20 -4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.994 1.4555 1.3635 1.3254 1.2862 1.2692 1.0113 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.63 0.48 0.41 0.36 0.25 0.37 0.70 -
P/RPS 0.20 0.16 0.14 0.17 0.09 0.13 0.24 -2.99%
P/EPS 6.38 6.25 6.71 5.79 7.28 16.95 -15.90 -
EY 15.67 15.99 14.91 17.29 13.74 5.90 -6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.34 0.30 0.27 0.20 0.29 0.70 -1.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.54 0.47 0.39 0.37 0.19 0.33 0.52 -
P/RPS 0.17 0.16 0.14 0.17 0.07 0.12 0.18 -0.94%
P/EPS 5.47 6.12 6.38 5.95 5.53 15.12 -11.81 -
EY 18.28 16.33 15.68 16.82 18.08 6.62 -8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.33 0.29 0.28 0.15 0.26 0.52 0.63%

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