[ORNA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.44%
YoY- 143.05%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 136,918 125,356 190,586 239,852 254,054 283,952 214,051 -25.78%
PBT 7,832 7,436 1,940 8,704 10,144 14,832 260 870.13%
Tax -870 -996 -758 -226 -340 -680 -124 266.92%
NP 6,962 6,440 1,182 8,477 9,804 14,152 136 1281.99%
-
NP to SH 6,766 6,292 2,584 6,504 6,952 8,872 1,633 158.19%
-
Tax Rate 11.11% 13.39% 39.07% 2.60% 3.35% 4.58% 47.69% -
Total Cost 129,956 118,916 189,404 231,374 244,250 269,800 213,915 -28.29%
-
Net Worth 99,234 97,089 95,673 97,861 97,057 96,990 94,819 3.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 99,234 97,089 95,673 97,861 97,057 96,990 94,819 3.08%
NOSH 75,177 75,263 75,333 75,277 75,238 75,186 75,253 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.08% 5.14% 0.62% 3.53% 3.86% 4.98% 0.06% -
ROE 6.82% 6.48% 2.70% 6.65% 7.16% 9.15% 1.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 182.13 166.56 252.99 318.62 337.67 377.66 284.44 -25.73%
EPS 9.00 8.36 3.43 8.64 9.24 11.80 2.17 158.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.27 1.30 1.29 1.29 1.26 3.15%
Adjusted Per Share Value based on latest NOSH - 75,376
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 181.95 166.58 253.27 318.74 337.61 377.34 284.45 -25.78%
EPS 8.99 8.36 3.43 8.64 9.24 11.79 2.17 158.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3187 1.2902 1.2714 1.3005 1.2898 1.2889 1.26 3.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.34 0.23 0.25 0.30 0.29 0.30 0.37 -
P/RPS 0.19 0.14 0.10 0.09 0.09 0.08 0.13 28.81%
P/EPS 3.78 2.75 7.29 3.47 3.14 2.54 17.05 -63.40%
EY 26.47 36.35 13.72 28.80 31.86 39.33 5.86 173.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.20 0.23 0.22 0.23 0.29 -7.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 05/05/09 26/02/09 18/11/08 28/08/08 27/05/08 28/02/08 -
Price 0.41 0.22 0.19 0.29 0.39 0.34 0.33 -
P/RPS 0.23 0.13 0.08 0.09 0.12 0.09 0.12 54.36%
P/EPS 4.56 2.63 5.54 3.36 4.22 2.88 15.21 -55.23%
EY 21.95 38.00 18.05 29.79 23.69 34.71 6.58 123.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.17 0.15 0.22 0.30 0.26 0.26 12.45%

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