[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -62.14%
YoY- 44.57%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 229,335 170,364 113,036 55,455 225,668 170,464 114,127 58.90%
PBT 8,606 7,728 5,441 2,634 7,017 5,845 4,182 61.43%
Tax -1,362 -673 -555 -380 -1,156 -700 -600 72.29%
NP 7,244 7,055 4,886 2,254 5,861 5,145 3,582 59.57%
-
NP to SH 7,084 6,929 4,783 2,196 5,801 5,074 3,514 59.24%
-
Tax Rate 15.83% 8.71% 10.20% 14.43% 16.47% 11.98% 14.35% -
Total Cost 222,091 163,309 108,150 53,201 219,807 165,319 110,545 58.88%
-
Net Worth 112,868 114,107 112,054 109,799 107,565 106,900 105,344 4.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 112,868 114,107 112,054 109,799 107,565 106,900 105,344 4.68%
NOSH 74,255 75,070 75,204 75,205 75,220 75,281 75,246 -0.87%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.16% 4.14% 4.32% 4.06% 2.60% 3.02% 3.14% -
ROE 6.28% 6.07% 4.27% 2.00% 5.39% 4.75% 3.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 308.84 226.94 150.31 73.74 300.01 226.43 151.67 60.30%
EPS 9.54 9.23 6.36 2.92 7.71 6.74 4.67 60.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.49 1.46 1.43 1.42 1.40 5.60%
Adjusted Per Share Value based on latest NOSH - 75,205
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 304.76 226.39 150.21 73.69 299.89 226.53 151.66 58.90%
EPS 9.41 9.21 6.36 2.92 7.71 6.74 4.67 59.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4999 1.5164 1.4891 1.4591 1.4294 1.4206 1.3999 4.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.63 0.47 0.44 0.44 0.48 0.485 0.55 -
P/RPS 0.20 0.21 0.29 0.60 0.16 0.21 0.36 -32.29%
P/EPS 6.60 5.09 6.92 15.07 6.22 7.20 11.78 -31.91%
EY 15.14 19.64 14.45 6.64 16.07 13.90 8.49 46.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.30 0.30 0.34 0.34 0.39 3.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 25/10/12 14/08/12 25/05/12 24/02/12 18/11/11 09/08/11 -
Price 0.54 0.74 0.45 0.46 0.47 0.47 0.51 -
P/RPS 0.17 0.33 0.30 0.62 0.16 0.21 0.34 -36.87%
P/EPS 5.66 8.02 7.08 15.75 6.09 6.97 10.92 -35.34%
EY 17.67 12.47 14.13 6.35 16.41 14.34 9.16 54.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.30 0.32 0.33 0.33 0.36 0.00%

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