[ORNA] YoY 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 61,995 58,082 65,422 53,985 55,455 57,402 46,681 4.83%
PBT 1,884 2,932 3,204 1,796 2,634 2,057 392 29.87%
Tax -508 -546 -518 -234 -380 -500 0 -
NP 1,376 2,386 2,686 1,562 2,254 1,557 392 23.25%
-
NP to SH 1,345 2,317 2,616 1,522 2,196 1,519 365 24.25%
-
Tax Rate 26.96% 18.62% 16.17% 13.03% 14.43% 24.31% 0.00% -
Total Cost 60,619 55,696 62,736 52,423 53,201 55,845 46,289 4.59%
-
Net Worth 136,729 132,187 123,018 114,335 109,799 103,021 96,836 5.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 136,729 132,187 123,018 114,335 109,799 103,021 96,836 5.91%
NOSH 74,309 74,262 74,107 74,243 75,205 75,198 74,489 -0.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.22% 4.11% 4.11% 2.89% 4.06% 2.71% 0.84% -
ROE 0.98% 1.75% 2.13% 1.33% 2.00% 1.47% 0.38% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 83.43 78.21 88.28 72.71 73.74 76.33 62.67 4.87%
EPS 1.81 3.12 3.53 2.05 2.92 2.02 0.49 24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.66 1.54 1.46 1.37 1.30 5.95%
Adjusted Per Share Value based on latest NOSH - 74,243
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.38 77.18 86.94 71.74 73.69 76.28 62.03 4.83%
EPS 1.79 3.08 3.48 2.02 2.92 2.02 0.49 24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.817 1.7566 1.6348 1.5194 1.4591 1.369 1.2868 5.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.01 1.30 1.13 0.565 0.44 0.40 0.39 -
P/RPS 1.21 1.66 1.28 0.78 0.60 0.52 0.62 11.77%
P/EPS 55.80 41.67 32.01 27.56 15.07 19.80 79.59 -5.74%
EY 1.79 2.40 3.12 3.63 6.64 5.05 1.26 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.68 0.37 0.30 0.29 0.30 10.61%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 20/05/15 20/05/14 17/05/13 25/05/12 27/05/11 26/05/10 -
Price 0.94 1.25 1.16 0.62 0.46 0.57 0.35 -
P/RPS 1.13 1.60 1.31 0.85 0.62 0.75 0.56 12.40%
P/EPS 51.93 40.06 32.86 30.24 15.75 28.22 71.43 -5.17%
EY 1.93 2.50 3.04 3.31 6.35 3.54 1.40 5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.70 0.40 0.32 0.42 0.27 11.17%

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