[ORNA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 143.5%
YoY- -29.08%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 221,820 229,608 186,724 125,356 283,952 193,244 203,060 1.48%
PBT 10,536 8,228 1,568 7,436 14,832 -1,016 -11,112 -
Tax -1,520 -2,000 0 -996 -680 -388 -292 31.61%
NP 9,016 6,228 1,568 6,440 14,152 -1,404 -11,404 -
-
NP to SH 8,784 6,076 1,460 6,292 8,872 220 -11,404 -
-
Tax Rate 14.43% 24.31% 0.00% 13.39% 4.58% - - -
Total Cost 212,804 223,380 185,156 118,916 269,800 194,648 214,464 -0.12%
-
Net Worth 109,799 103,021 96,836 97,089 96,990 91,928 161,316 -6.20%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 109,799 103,021 96,836 97,089 96,990 91,928 161,316 -6.20%
NOSH 75,205 75,198 74,489 75,263 75,186 78,571 120,295 -7.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.06% 2.71% 0.84% 5.14% 4.98% -0.73% -5.62% -
ROE 8.00% 5.90% 1.51% 6.48% 9.15% 0.24% -7.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 294.95 305.34 250.67 166.56 377.66 245.95 168.80 9.73%
EPS 11.68 8.08 1.96 8.36 11.80 0.28 -9.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.37 1.30 1.29 1.29 1.17 1.341 1.42%
Adjusted Per Share Value based on latest NOSH - 75,263
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 294.77 305.12 248.13 166.58 377.34 256.80 269.84 1.48%
EPS 11.67 8.07 1.94 8.36 11.79 0.29 -15.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4591 1.369 1.2868 1.2902 1.2889 1.2216 2.1437 -6.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.44 0.40 0.39 0.23 0.30 0.60 0.50 -
P/RPS 0.15 0.13 0.16 0.14 0.08 0.24 0.30 -10.90%
P/EPS 3.77 4.95 19.90 2.75 2.54 214.29 -5.27 -
EY 26.55 20.20 5.03 36.35 39.33 0.47 -18.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.30 0.18 0.23 0.51 0.37 -3.43%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 26/05/10 05/05/09 27/05/08 31/05/07 31/05/06 -
Price 0.46 0.57 0.35 0.22 0.34 0.61 0.40 -
P/RPS 0.16 0.19 0.14 0.13 0.09 0.25 0.24 -6.52%
P/EPS 3.94 7.05 17.86 2.63 2.88 217.86 -4.22 -
EY 25.39 14.18 5.60 38.00 34.71 0.46 -23.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.27 0.17 0.26 0.52 0.30 1.08%

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