[ORNA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 59.36%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 121,275 58,082 273,696 208,322 140,490 65,422 245,625 -37.61%
PBT 5,254 2,932 13,001 10,682 6,771 3,204 10,538 -37.20%
Tax -1,262 -546 -3,222 -2,749 -1,772 -518 -2,365 -34.28%
NP 3,992 2,386 9,779 7,933 4,999 2,686 8,173 -38.06%
-
NP to SH 3,887 2,317 9,643 7,796 4,892 2,616 8,032 -38.44%
-
Tax Rate 24.02% 18.62% 24.78% 25.73% 26.17% 16.17% 22.44% -
Total Cost 117,283 55,696 263,917 200,389 135,491 62,736 237,452 -37.59%
-
Net Worth 132,039 132,187 129,766 128,326 125,264 123,018 120,891 6.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 14 - - - - - - -
Div Payout % 0.38% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 132,039 132,187 129,766 128,326 125,264 123,018 120,891 6.07%
NOSH 74,179 74,262 74,152 74,176 74,121 74,107 74,166 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.29% 4.11% 3.57% 3.81% 3.56% 4.11% 3.33% -
ROE 2.94% 1.75% 7.43% 6.08% 3.91% 2.13% 6.64% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 163.49 78.21 369.10 280.84 189.54 88.28 331.18 -37.61%
EPS 5.24 3.12 13.00 10.51 6.60 3.53 10.82 -38.41%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.78 1.75 1.73 1.69 1.66 1.63 6.06%
Adjusted Per Share Value based on latest NOSH - 74,081
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 161.16 77.18 363.71 276.84 186.70 86.94 326.41 -37.61%
EPS 5.17 3.08 12.81 10.36 6.50 3.48 10.67 -38.39%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7547 1.7566 1.7245 1.7053 1.6646 1.6348 1.6065 6.07%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.15 1.30 1.00 1.10 1.19 1.13 0.80 -
P/RPS 0.70 1.66 0.27 0.39 0.63 1.28 0.24 104.53%
P/EPS 21.95 41.67 7.69 10.47 18.03 32.01 7.39 107.04%
EY 4.56 2.40 13.00 9.55 5.55 3.12 13.54 -51.69%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.57 0.64 0.70 0.68 0.49 20.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 20/05/15 16/02/15 18/11/14 15/08/14 20/05/14 27/02/14 -
Price 1.01 1.25 1.35 1.05 1.23 1.16 1.12 -
P/RPS 0.62 1.60 0.37 0.37 0.65 1.31 0.34 49.42%
P/EPS 19.27 40.06 10.38 9.99 18.64 32.86 10.34 51.61%
EY 5.19 2.50 9.63 10.01 5.37 3.04 9.67 -34.03%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.77 0.61 0.73 0.70 0.69 -11.99%

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