[ORNA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 45.99%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 101,206 46,681 156,461 109,802 68,459 31,339 190,586 -34.50%
PBT 2,863 392 6,158 6,138 3,916 1,859 1,940 29.71%
Tax -560 0 -1,352 -1,079 -435 -249 -758 -18.32%
NP 2,303 392 4,806 5,059 3,481 1,610 1,182 56.18%
-
NP to SH 2,237 365 4,605 4,939 3,383 1,573 2,584 -9.18%
-
Tax Rate 19.56% 0.00% 21.96% 17.58% 11.11% 13.39% 39.07% -
Total Cost 98,903 46,289 151,655 104,743 64,978 29,729 189,404 -35.23%
-
Net Worth 100,175 96,836 99,267 100,888 99,234 97,089 95,673 3.12%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 100,175 96,836 99,267 100,888 99,234 97,089 95,673 3.12%
NOSH 75,319 74,489 75,202 75,289 75,177 75,263 75,333 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.28% 0.84% 3.07% 4.61% 5.08% 5.14% 0.62% -
ROE 2.23% 0.38% 4.64% 4.90% 3.41% 1.62% 2.70% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 134.37 62.67 208.05 145.84 91.06 41.64 252.99 -34.49%
EPS 2.97 0.49 6.12 6.56 4.50 2.09 3.43 -9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.32 1.34 1.32 1.29 1.27 3.13%
Adjusted Per Share Value based on latest NOSH - 75,169
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 134.49 62.03 207.92 145.91 90.97 41.65 253.27 -34.50%
EPS 2.97 0.49 6.12 6.56 4.50 2.09 3.43 -9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3312 1.2868 1.3191 1.3407 1.3187 1.2902 1.2714 3.12%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.28 0.39 0.36 0.41 0.34 0.23 0.25 -
P/RPS 0.21 0.62 0.17 0.28 0.37 0.55 0.10 64.21%
P/EPS 9.43 79.59 5.88 6.25 7.56 11.00 7.29 18.77%
EY 10.61 1.26 17.01 16.00 13.24 9.09 13.72 -15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.27 0.31 0.26 0.18 0.20 3.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 24/02/10 18/11/09 27/08/09 05/05/09 26/02/09 -
Price 0.35 0.35 0.37 0.35 0.41 0.22 0.19 -
P/RPS 0.26 0.56 0.18 0.24 0.45 0.53 0.08 119.88%
P/EPS 11.78 71.43 6.04 5.34 9.11 10.53 5.54 65.58%
EY 8.49 1.40 16.55 18.74 10.98 9.50 18.05 -39.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.28 0.26 0.31 0.17 0.15 44.44%

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