[ORNA] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 65,961 56,346 67,832 60,442 57,328 56,337 59,139 1.83%
PBT 3,660 2,364 3,911 3,092 2,287 1,663 3,049 3.08%
Tax -367 -643 -977 -320 -118 -100 -307 3.01%
NP 3,293 1,721 2,934 2,772 2,169 1,563 2,742 3.09%
-
NP to SH 3,278 1,686 2,904 2,751 2,146 1,560 2,678 3.42%
-
Tax Rate 10.03% 27.20% 24.98% 10.35% 5.16% 6.01% 10.07% -
Total Cost 62,668 54,625 64,898 57,670 55,159 54,774 56,397 1.77%
-
Net Worth 139,407 133,691 128,161 118,641 114,053 107,014 102,305 5.28%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 139,407 133,691 128,161 118,641 114,053 107,014 102,305 5.28%
NOSH 75,251 74,273 74,081 74,150 75,034 75,362 75,224 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.99% 3.05% 4.33% 4.59% 3.78% 2.77% 4.64% -
ROE 2.35% 1.26% 2.27% 2.32% 1.88% 1.46% 2.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 88.95 75.86 91.56 81.51 76.40 74.75 78.62 2.07%
EPS 4.42 2.27 3.92 3.71 2.86 2.07 3.56 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.80 1.73 1.60 1.52 1.42 1.36 5.53%
Adjusted Per Share Value based on latest NOSH - 74,150
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.65 74.88 90.14 80.32 76.18 74.87 78.59 1.83%
EPS 4.36 2.24 3.86 3.66 2.85 2.07 3.56 3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8526 1.7766 1.7031 1.5766 1.5156 1.4221 1.3595 5.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.955 0.91 1.10 0.58 0.47 0.485 0.37 -
P/RPS 1.07 1.20 1.20 0.71 0.62 0.65 0.47 14.68%
P/EPS 21.60 40.09 28.06 15.63 16.43 23.43 10.39 12.96%
EY 4.63 2.49 3.56 6.40 6.09 4.27 9.62 -11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.64 0.36 0.31 0.34 0.27 11.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 17/11/15 18/11/14 18/11/13 25/10/12 18/11/11 24/11/10 -
Price 0.93 1.23 1.05 0.665 0.74 0.47 0.37 -
P/RPS 1.05 1.62 1.15 0.82 0.97 0.63 0.47 14.32%
P/EPS 21.04 54.19 26.79 17.92 25.87 22.71 10.39 12.46%
EY 4.75 1.85 3.73 5.58 3.86 4.40 9.62 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.61 0.42 0.49 0.33 0.27 10.43%

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