[ORNA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 44.64%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 75,068 65,422 67,808 60,442 63,390 53,985 58,971 17.50%
PBT 3,567 3,204 3,453 3,092 2,197 1,796 878 155.26%
Tax -1,254 -518 -1,552 -320 -259 -234 -689 49.23%
NP 2,313 2,686 1,901 2,772 1,938 1,562 189 433.50%
-
NP to SH 2,276 2,616 1,857 2,751 1,902 1,522 155 502.60%
-
Tax Rate 35.16% 16.17% 44.95% 10.35% 11.79% 13.03% 78.47% -
Total Cost 72,755 62,736 65,907 57,670 61,452 52,423 58,782 15.32%
-
Net Worth 125,291 123,018 74,275 118,641 116,646 114,335 112,190 7.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 125,291 123,018 74,275 118,641 116,646 114,335 112,190 7.66%
NOSH 74,136 74,107 74,275 74,150 74,296 74,243 73,809 0.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.08% 4.11% 2.80% 4.59% 3.06% 2.89% 0.32% -
ROE 1.82% 2.13% 2.50% 2.32% 1.63% 1.33% 0.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 101.26 88.28 91.29 81.51 85.32 72.71 79.90 17.16%
EPS 3.07 3.53 2.50 3.71 2.56 2.05 0.21 500.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.66 1.00 1.60 1.57 1.54 1.52 7.34%
Adjusted Per Share Value based on latest NOSH - 74,150
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 101.09 88.10 91.32 81.40 85.37 72.70 79.42 17.50%
EPS 3.07 3.52 2.50 3.70 2.56 2.05 0.21 500.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6873 1.6567 1.0003 1.5977 1.5708 1.5397 1.5108 7.66%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.19 1.13 0.80 0.58 0.60 0.565 0.63 -
P/RPS 1.18 1.28 0.88 0.71 0.70 0.78 0.79 30.76%
P/EPS 38.76 32.01 32.00 15.63 23.44 27.56 300.00 -74.53%
EY 2.58 3.12 3.13 6.40 4.27 3.63 0.33 295.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.80 0.36 0.38 0.37 0.41 42.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 20/05/14 27/02/14 18/11/13 26/08/13 17/05/13 26/02/13 -
Price 1.23 1.16 1.12 0.665 0.61 0.62 0.54 -
P/RPS 1.21 1.31 1.23 0.82 0.71 0.85 0.68 46.99%
P/EPS 40.07 32.86 44.80 17.92 23.83 30.24 257.14 -71.14%
EY 2.50 3.04 2.23 5.58 4.20 3.31 0.39 246.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 1.12 0.42 0.39 0.40 0.36 60.41%

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