[ORNA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 119.71%
YoY- -0.49%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 177,817 170,364 170,464 160,345 109,802 179,889 151,367 2.71%
PBT 7,085 7,728 5,845 5,912 6,138 6,528 1,107 36.22%
Tax -813 -673 -700 -867 -1,079 -170 -285 19.07%
NP 6,272 7,055 5,145 5,045 5,059 6,358 822 40.26%
-
NP to SH 6,175 6,929 5,074 4,915 4,939 4,878 2,007 20.57%
-
Tax Rate 11.47% 8.71% 11.98% 14.67% 17.58% 2.60% 25.75% -
Total Cost 171,545 163,309 165,319 155,300 104,743 173,531 150,545 2.19%
-
Net Worth 118,750 114,107 106,900 102,364 100,888 97,861 89,450 4.83%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 118,750 114,107 106,900 102,364 100,888 97,861 89,450 4.83%
NOSH 74,218 75,070 75,281 75,267 75,289 75,277 75,168 -0.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.53% 4.14% 3.02% 3.15% 4.61% 3.53% 0.54% -
ROE 5.20% 6.07% 4.75% 4.80% 4.90% 4.98% 2.24% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 239.59 226.94 226.43 213.03 145.84 238.97 201.37 2.93%
EPS 8.32 9.23 6.74 6.53 6.56 6.48 2.67 20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.42 1.36 1.34 1.30 1.19 5.05%
Adjusted Per Share Value based on latest NOSH - 75,224
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 236.30 226.39 226.53 213.08 145.91 239.05 201.15 2.71%
EPS 8.21 9.21 6.74 6.53 6.56 6.48 2.67 20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5781 1.5164 1.4206 1.3603 1.3407 1.3005 1.1887 4.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.58 0.47 0.485 0.37 0.41 0.30 0.37 -
P/RPS 0.24 0.21 0.21 0.17 0.28 0.13 0.18 4.90%
P/EPS 6.97 5.09 7.20 5.67 6.25 4.63 13.86 -10.81%
EY 14.34 19.64 13.90 17.65 16.00 21.60 7.22 12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.34 0.27 0.31 0.23 0.31 2.52%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 25/10/12 18/11/11 24/11/10 18/11/09 18/11/08 29/11/07 -
Price 0.665 0.74 0.47 0.37 0.35 0.29 0.38 -
P/RPS 0.28 0.33 0.21 0.17 0.24 0.12 0.19 6.66%
P/EPS 7.99 8.02 6.97 5.67 5.34 4.48 14.23 -9.16%
EY 12.51 12.47 14.34 17.65 18.74 22.34 7.03 10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.33 0.27 0.26 0.22 0.32 4.63%

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