[ORNA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7.23%
YoY- 20.06%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 236,828 242,550 232,328 273,696 277,762 280,980 261,688 -6.43%
PBT 10,157 10,508 11,728 13,001 14,242 13,542 12,816 -14.34%
Tax -2,540 -2,524 -2,184 -3,222 -3,665 -3,544 -2,072 14.52%
NP 7,617 7,984 9,544 9,779 10,577 9,998 10,744 -20.47%
-
NP to SH 7,430 7,774 9,268 9,643 10,394 9,784 10,464 -20.39%
-
Tax Rate 25.01% 24.02% 18.62% 24.78% 25.73% 26.17% 16.17% -
Total Cost 229,210 234,566 222,784 263,917 267,185 270,982 250,944 -5.85%
-
Net Worth 133,396 132,039 132,187 129,766 128,326 125,264 123,018 5.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 29 - - - - - -
Div Payout % - 0.38% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 133,396 132,039 132,187 129,766 128,326 125,264 123,018 5.54%
NOSH 74,109 74,179 74,262 74,152 74,176 74,121 74,107 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.22% 3.29% 4.11% 3.57% 3.81% 3.56% 4.11% -
ROE 5.57% 5.89% 7.01% 7.43% 8.10% 7.81% 8.51% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 319.57 326.98 312.85 369.10 374.46 379.08 353.12 -6.43%
EPS 10.03 10.48 12.48 13.00 14.01 13.20 14.12 -20.37%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.78 1.78 1.75 1.73 1.69 1.66 5.54%
Adjusted Per Share Value based on latest NOSH - 74,048
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 318.93 326.64 312.87 368.58 374.06 378.39 352.41 -6.43%
EPS 10.01 10.47 12.48 12.99 14.00 13.18 14.09 -20.36%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7964 1.7781 1.7801 1.7475 1.7281 1.6869 1.6567 5.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.91 1.15 1.30 1.00 1.10 1.19 1.13 -
P/RPS 0.28 0.35 0.42 0.27 0.29 0.31 0.32 -8.50%
P/EPS 9.08 10.97 10.42 7.69 7.85 9.02 8.00 8.80%
EY 11.02 9.11 9.60 13.00 12.74 11.09 12.50 -8.05%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.73 0.57 0.64 0.70 0.68 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 21/08/15 20/05/15 16/02/15 18/11/14 15/08/14 20/05/14 -
Price 1.23 1.01 1.25 1.35 1.05 1.23 1.16 -
P/RPS 0.38 0.31 0.40 0.37 0.28 0.32 0.33 9.85%
P/EPS 12.27 9.64 10.02 10.38 7.49 9.32 8.22 30.57%
EY 8.15 10.38 9.98 9.63 13.35 10.73 12.17 -23.43%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.70 0.77 0.61 0.73 0.70 -1.91%

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