[ORNA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 124.97%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 134,522 121,275 140,490 117,375 113,036 114,127 101,206 4.85%
PBT 4,337 5,254 6,771 3,993 5,441 4,182 2,863 7.16%
Tax -1,132 -1,262 -1,772 -493 -555 -600 -560 12.43%
NP 3,205 3,992 4,999 3,500 4,886 3,582 2,303 5.65%
-
NP to SH 3,155 3,887 4,892 3,424 4,783 3,514 2,237 5.89%
-
Tax Rate 26.10% 24.02% 26.17% 12.35% 10.20% 14.35% 19.56% -
Total Cost 131,317 117,283 135,491 113,875 108,150 110,545 98,903 4.83%
-
Net Worth 138,077 132,039 125,264 116,609 112,054 105,344 100,175 5.48%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22 14 - - - - - -
Div Payout % 0.71% 0.38% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 138,077 132,039 125,264 116,609 112,054 105,344 100,175 5.48%
NOSH 74,235 74,179 74,121 74,273 75,204 75,246 75,319 -0.24%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.38% 3.29% 3.56% 2.98% 4.32% 3.14% 2.28% -
ROE 2.28% 2.94% 3.91% 2.94% 4.27% 3.34% 2.23% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 181.21 163.49 189.54 158.03 150.31 151.67 134.37 5.10%
EPS 4.25 5.24 6.60 4.61 6.36 4.67 2.97 6.14%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.78 1.69 1.57 1.49 1.40 1.33 5.74%
Adjusted Per Share Value based on latest NOSH - 74,296
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 178.76 161.16 186.70 155.98 150.21 151.66 134.49 4.85%
EPS 4.19 5.17 6.50 4.55 6.36 4.67 2.97 5.89%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8349 1.7547 1.6646 1.5496 1.4891 1.3999 1.3312 5.48%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.98 1.15 1.19 0.60 0.44 0.55 0.28 -
P/RPS 0.54 0.70 0.63 0.38 0.29 0.36 0.21 17.03%
P/EPS 23.06 21.95 18.03 13.02 6.92 11.78 9.43 16.05%
EY 4.34 4.56 5.55 7.68 14.45 8.49 10.61 -13.83%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.70 0.38 0.30 0.39 0.21 16.66%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 21/08/15 15/08/14 26/08/13 14/08/12 09/08/11 30/08/10 -
Price 0.945 1.01 1.23 0.61 0.45 0.51 0.35 -
P/RPS 0.52 0.62 0.65 0.39 0.30 0.34 0.26 12.23%
P/EPS 22.24 19.27 18.64 13.23 7.08 10.92 11.78 11.16%
EY 4.50 5.19 5.37 7.56 14.13 9.16 8.49 -10.03%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.73 0.39 0.30 0.36 0.26 11.87%

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