[ORNA] YoY TTM 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- 32.44%
YoY- 73.19%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 236,789 225,568 226,774 207,004 144,713 242,573 205,435 2.39%
PBT 7,963 8,900 6,784 5,932 4,342 5,681 1,734 28.89%
Tax -1,301 -1,129 -2,028 -1,140 -1,667 -9 -43 76.43%
NP 6,662 7,771 4,756 4,792 2,675 5,672 1,691 25.64%
-
NP to SH 6,531 7,656 4,744 4,581 2,645 4,504 3,534 10.76%
-
Tax Rate 16.34% 12.69% 29.89% 19.22% 38.39% 0.16% 2.48% -
Total Cost 230,127 217,797 222,018 202,212 142,038 236,901 203,744 2.04%
-
Net Worth 118,641 114,053 107,014 102,305 100,726 97,989 89,729 4.76%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 753 - -
Div Payout % - - - - - 16.72% - -
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 118,641 114,053 107,014 102,305 100,726 97,989 89,729 4.76%
NOSH 74,150 75,034 75,362 75,224 75,169 75,376 75,403 -0.27%
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 2.81% 3.45% 2.10% 2.31% 1.85% 2.34% 0.82% -
ROE 5.50% 6.71% 4.43% 4.48% 2.63% 4.60% 3.94% -
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 319.33 300.62 300.91 275.18 192.52 321.82 272.45 2.67%
EPS 8.81 10.20 6.29 6.09 3.52 5.98 4.69 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 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 314.67 299.75 301.36 275.08 192.31 322.35 273.00 2.39%
EPS 8.68 10.17 6.30 6.09 3.51 5.99 4.70 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.5766 1.5156 1.4221 1.3595 1.3385 1.3022 1.1924 4.76%
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 0.18 0.16 0.16 0.13 0.21 0.09 0.14 4.27%
P/EPS 6.59 4.61 7.70 6.08 11.65 5.02 7.89 -2.95%
EY 15.19 21.71 12.98 16.46 8.58 19.92 12.67 3.06%
DY 0.00 0.00 0.00 0.00 0.00 3.33 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 0.21 0.25 0.16 0.13 0.18 0.09 0.14 6.98%
P/EPS 7.55 7.25 7.47 6.08 9.95 4.85 8.11 -1.18%
EY 13.24 13.79 13.39 16.46 10.05 20.60 12.33 1.19%
DY 0.00 0.00 0.00 0.00 0.00 3.45 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