[ORNA] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 25.17%
YoY- 68.94%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 257,062 227,866 223,721 227,376 171,803 175,151 236,728 1.38%
PBT 11,946 7,768 7,594 8,516 4,691 2,883 4,222 18.91%
Tax -2,649 -1,015 -1,036 -2,695 -1,103 -837 -197 54.17%
NP 9,297 6,753 6,558 5,821 3,588 2,046 4,025 14.96%
-
NP to SH 9,126 6,611 6,478 5,739 3,397 1,939 3,796 15.73%
-
Tax Rate 22.17% 13.07% 13.64% 31.65% 23.51% 29.03% 4.67% -
Total Cost 247,765 221,113 217,163 221,555 168,215 173,105 232,703 1.05%
-
Net Worth 123,018 114,335 109,799 103,021 96,836 97,089 96,990 4.03%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 123,018 114,335 109,799 103,021 96,836 97,089 96,990 4.03%
NOSH 74,107 74,243 75,205 75,198 74,489 75,263 75,186 -0.24%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.62% 2.96% 2.93% 2.56% 2.09% 1.17% 1.70% -
ROE 7.42% 5.78% 5.90% 5.57% 3.51% 2.00% 3.91% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 346.88 306.92 297.48 302.37 230.64 232.72 314.85 1.62%
EPS 12.31 8.90 8.61 7.63 4.56 2.58 5.05 16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.54 1.46 1.37 1.30 1.29 1.29 4.29%
Adjusted Per Share Value based on latest NOSH - 75,198
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 346.18 306.86 301.28 306.20 231.36 235.87 318.80 1.38%
EPS 12.29 8.90 8.72 7.73 4.57 2.61 5.11 15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6567 1.5397 1.4787 1.3874 1.3041 1.3075 1.3062 4.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.13 0.565 0.44 0.40 0.39 0.23 0.30 -
P/RPS 0.33 0.18 0.15 0.13 0.17 0.10 0.10 22.00%
P/EPS 9.18 6.35 5.11 5.24 8.55 8.93 5.94 7.52%
EY 10.90 15.76 19.58 19.08 11.69 11.20 16.83 -6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.37 0.30 0.29 0.30 0.18 0.23 19.79%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 17/05/13 25/05/12 27/05/11 26/05/10 05/05/09 27/05/08 -
Price 1.16 0.62 0.46 0.57 0.35 0.22 0.34 -
P/RPS 0.33 0.20 0.15 0.19 0.15 0.09 0.11 20.08%
P/EPS 9.42 6.96 5.34 7.47 7.67 8.54 6.73 5.76%
EY 10.62 14.36 18.73 13.39 13.03 11.71 14.85 -5.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.40 0.32 0.42 0.27 0.17 0.26 17.93%

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