[ORNA] QoQ 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- -14.03%
YoY- 10.98%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 54,525 46,681 46,659 41,343 37,120 31,339 34,911 34.72%
PBT 2,471 392 20 2,222 2,057 1,859 -1,796 -
Tax -560 0 -273 -644 -186 -249 -588 -3.20%
NP 1,911 392 -253 1,578 1,871 1,610 -2,384 -
-
NP to SH 1,872 365 -334 1,556 1,810 1,573 -2,294 -
-
Tax Rate 22.66% 0.00% 1,365.00% 28.98% 9.04% 13.39% - -
Total Cost 52,614 46,289 46,912 39,765 35,249 29,729 37,295 25.86%
-
Net Worth 99,990 96,836 98,419 100,726 99,136 97,089 95,505 3.11%
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 99,990 96,836 98,419 100,726 99,136 97,089 95,505 3.11%
NOSH 75,180 74,489 73,999 75,169 75,103 75,263 75,201 -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 3.50% 0.84% -0.54% 3.82% 5.04% 5.14% -6.83% -
ROE 1.87% 0.38% -0.34% 1.54% 1.83% 1.62% -2.40% -
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 72.53 62.67 63.05 55.00 49.42 41.64 46.42 34.76%
EPS 2.49 0.49 -0.44 2.07 2.41 2.09 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.33 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 72.46 62.03 62.00 54.94 49.33 41.65 46.39 34.73%
EPS 2.49 0.49 -0.44 2.07 2.41 2.09 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3288 1.2868 1.3079 1.3385 1.3174 1.2902 1.2692 3.11%
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 0.39 0.62 0.57 0.75 0.69 0.55 0.54 -19.55%
P/EPS 11.24 79.59 -79.76 19.81 14.11 11.00 -8.20 -
EY 8.89 1.26 -1.25 5.05 7.09 9.09 -12.20 -
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 0.48 0.56 0.59 0.64 0.83 0.53 0.41 11.11%
P/EPS 14.06 71.43 -81.98 16.91 17.01 10.53 -6.23 -
EY 7.11 1.40 -1.22 5.91 5.88 9.50 -16.06 -
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