[ORNA] YoY Annualized Quarter 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- -30.07%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 229,335 225,668 216,517 156,461 190,586 214,051 204,279 1.94%
PBT 8,606 7,017 6,859 6,158 1,940 260 -6,677 -
Tax -1,362 -1,156 -2,201 -1,352 -758 -124 220 -
NP 7,244 5,861 4,658 4,806 1,182 136 -6,457 -
-
NP to SH 7,084 5,801 4,589 4,605 2,584 1,633 -3,084 -
-
Tax Rate 15.83% 16.47% 32.09% 21.96% 39.07% 47.69% - -
Total Cost 222,091 219,807 211,859 151,655 189,404 213,915 210,736 0.87%
-
Net Worth 112,868 107,565 101,637 99,267 95,673 94,819 93,393 3.20%
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 112,868 107,565 101,637 99,267 95,673 94,819 93,393 3.20%
NOSH 74,255 75,220 75,287 75,202 75,333 75,253 75,317 -0.23%
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 3.16% 2.60% 2.15% 3.07% 0.62% 0.06% -3.16% -
ROE 6.28% 5.39% 4.52% 4.64% 2.70% 1.72% -3.30% -
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 308.84 300.01 287.59 208.05 252.99 284.44 271.22 2.18%
EPS 9.54 7.71 6.10 6.12 3.43 2.17 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.43 1.35 1.32 1.27 1.26 1.24 3.44%
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 304.76 299.89 287.73 207.92 253.27 284.45 271.46 1.94%
EPS 9.41 7.71 6.10 6.12 3.43 2.17 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4999 1.4294 1.3507 1.3191 1.2714 1.26 1.2411 3.20%
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 0.10 0.13 0.26 -4.27%
P/EPS 6.60 6.22 6.73 5.88 7.29 17.05 -17.10 -
EY 15.14 16.07 14.87 17.01 13.72 5.86 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.30 0.27 0.20 0.29 0.56 -5.05%
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 0.18 0.08 0.12 0.19 -1.83%
P/EPS 5.66 6.09 6.40 6.04 5.54 15.21 -12.70 -
EY 17.67 16.41 15.63 16.55 18.05 6.58 -7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.29 0.28 0.15 0.26 0.42 -2.53%

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