[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.51%
YoY- -30.69%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 245,625 177,817 117,375 53,985 229,335 170,364 113,036 67.52%
PBT 10,538 7,085 3,993 1,796 8,606 7,728 5,441 55.18%
Tax -2,365 -813 -493 -234 -1,362 -673 -555 162.14%
NP 8,173 6,272 3,500 1,562 7,244 7,055 4,886 40.78%
-
NP to SH 8,032 6,175 3,424 1,522 7,084 6,929 4,783 41.14%
-
Tax Rate 22.44% 11.47% 12.35% 13.03% 15.83% 8.71% 10.20% -
Total Cost 237,452 171,545 113,875 52,423 222,091 163,309 108,150 68.68%
-
Net Worth 120,891 118,750 116,609 114,335 112,868 114,107 112,054 5.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 120,891 118,750 116,609 114,335 112,868 114,107 112,054 5.17%
NOSH 74,166 74,218 74,273 74,243 74,255 75,070 75,204 -0.91%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.33% 3.53% 2.98% 2.89% 3.16% 4.14% 4.32% -
ROE 6.64% 5.20% 2.94% 1.33% 6.28% 6.07% 4.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 331.18 239.59 158.03 72.71 308.84 226.94 150.31 69.08%
EPS 10.82 8.32 4.61 2.05 9.54 9.23 6.36 42.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.60 1.57 1.54 1.52 1.52 1.49 6.15%
Adjusted Per Share Value based on latest NOSH - 74,243
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 326.41 236.30 155.98 71.74 304.76 226.39 150.21 67.53%
EPS 10.67 8.21 4.55 2.02 9.41 9.21 6.36 41.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6065 1.5781 1.5496 1.5194 1.4999 1.5164 1.4891 5.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.80 0.58 0.60 0.565 0.63 0.47 0.44 -
P/RPS 0.24 0.24 0.38 0.78 0.20 0.21 0.29 -11.82%
P/EPS 7.39 6.97 13.02 27.56 6.60 5.09 6.92 4.46%
EY 13.54 14.34 7.68 3.63 15.14 19.64 14.45 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.38 0.37 0.41 0.31 0.30 38.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 18/11/13 26/08/13 17/05/13 26/02/13 25/10/12 14/08/12 -
Price 1.12 0.665 0.61 0.62 0.54 0.74 0.45 -
P/RPS 0.34 0.28 0.39 0.85 0.17 0.33 0.30 8.67%
P/EPS 10.34 7.99 13.23 30.24 5.66 8.02 7.08 28.63%
EY 9.67 12.51 7.56 3.31 17.67 12.47 14.13 -22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.42 0.39 0.40 0.36 0.49 0.30 73.97%

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