[ORNA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 30.07%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 208,322 140,490 65,422 245,625 177,817 117,375 53,985 145.82%
PBT 10,682 6,771 3,204 10,538 7,085 3,993 1,796 227.91%
Tax -2,749 -1,772 -518 -2,365 -813 -493 -234 416.00%
NP 7,933 4,999 2,686 8,173 6,272 3,500 1,562 195.17%
-
NP to SH 7,796 4,892 2,616 8,032 6,175 3,424 1,522 196.85%
-
Tax Rate 25.73% 26.17% 16.17% 22.44% 11.47% 12.35% 13.03% -
Total Cost 200,389 135,491 62,736 237,452 171,545 113,875 52,423 144.27%
-
Net Worth 128,326 125,264 123,018 120,891 118,750 116,609 114,335 7.99%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 128,326 125,264 123,018 120,891 118,750 116,609 114,335 7.99%
NOSH 74,176 74,121 74,107 74,166 74,218 74,273 74,243 -0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.81% 3.56% 4.11% 3.33% 3.53% 2.98% 2.89% -
ROE 6.08% 3.91% 2.13% 6.64% 5.20% 2.94% 1.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 280.84 189.54 88.28 331.18 239.59 158.03 72.71 145.97%
EPS 10.51 6.60 3.53 10.82 8.32 4.61 2.05 197.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.69 1.66 1.63 1.60 1.57 1.54 8.05%
Adjusted Per Share Value based on latest NOSH - 74,275
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 276.84 186.70 86.94 326.41 236.30 155.98 71.74 145.82%
EPS 10.36 6.50 3.48 10.67 8.21 4.55 2.02 197.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7053 1.6646 1.6348 1.6065 1.5781 1.5496 1.5194 7.99%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.19 1.13 0.80 0.58 0.60 0.565 -
P/RPS 0.39 0.63 1.28 0.24 0.24 0.38 0.78 -36.97%
P/EPS 10.47 18.03 32.01 7.39 6.97 13.02 27.56 -47.51%
EY 9.55 5.55 3.12 13.54 14.34 7.68 3.63 90.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.68 0.49 0.36 0.38 0.37 44.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 15/08/14 20/05/14 27/02/14 18/11/13 26/08/13 17/05/13 -
Price 1.05 1.23 1.16 1.12 0.665 0.61 0.62 -
P/RPS 0.37 0.65 1.31 0.34 0.28 0.39 0.85 -42.53%
P/EPS 9.99 18.64 32.86 10.34 7.99 13.23 30.24 -52.17%
EY 10.01 5.37 3.04 9.67 12.51 7.56 3.31 108.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.70 0.69 0.42 0.39 0.40 32.45%

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