[ORNA] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -36.4%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 56,346 63,193 58,082 65,374 67,832 75,068 65,422 -9.46%
PBT 2,364 2,322 2,932 2,319 3,911 3,567 3,204 -18.33%
Tax -643 -716 -546 -473 -977 -1,254 -518 15.48%
NP 1,721 1,606 2,386 1,846 2,934 2,313 2,686 -25.65%
-
NP to SH 1,686 1,570 2,317 1,847 2,904 2,276 2,616 -25.36%
-
Tax Rate 27.20% 30.84% 18.62% 20.40% 24.98% 35.16% 16.17% -
Total Cost 54,625 61,587 55,696 63,528 64,898 72,755 62,736 -8.80%
-
Net Worth 133,691 131,820 132,187 129,585 128,161 125,291 123,018 5.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 14 - - - - - -
Div Payout % - 0.94% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 133,691 131,820 132,187 129,585 128,161 125,291 123,018 5.69%
NOSH 74,273 74,056 74,262 74,048 74,081 74,136 74,107 0.14%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.05% 2.54% 4.11% 2.82% 4.33% 3.08% 4.11% -
ROE 1.26% 1.19% 1.75% 1.43% 2.27% 1.82% 2.13% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 75.86 85.33 78.21 88.29 91.56 101.26 88.28 -9.60%
EPS 2.27 2.12 3.12 2.49 3.92 3.07 3.53 -25.47%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.78 1.78 1.75 1.73 1.69 1.66 5.54%
Adjusted Per Share Value based on latest NOSH - 74,048
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 74.88 83.98 77.18 86.87 90.14 99.76 86.94 -9.46%
EPS 2.24 2.09 3.08 2.45 3.86 3.02 3.48 -25.43%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7766 1.7517 1.7566 1.722 1.7031 1.665 1.6348 5.69%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.91 1.15 1.30 1.00 1.10 1.19 1.13 -
P/RPS 1.20 1.35 1.66 1.13 1.20 1.18 1.28 -4.20%
P/EPS 40.09 54.25 41.67 40.09 28.06 38.76 32.01 16.17%
EY 2.49 1.84 2.40 2.49 3.56 2.58 3.12 -13.94%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.73 0.57 0.64 0.70 0.68 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 21/08/15 20/05/15 16/02/15 18/11/14 15/08/14 20/05/14 -
Price 1.23 1.01 1.25 1.35 1.05 1.23 1.16 -
P/RPS 1.62 1.18 1.60 1.53 1.15 1.21 1.31 15.19%
P/EPS 54.19 47.64 40.06 54.12 26.79 40.07 32.86 39.54%
EY 1.85 2.10 2.50 1.85 3.73 2.50 3.04 -28.16%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.70 0.77 0.61 0.73 0.70 -1.91%

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