[ORNA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -92.78%
YoY- -78.68%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 63,600 65,374 67,808 58,971 55,204 56,310 46,659 5.29%
PBT 1,693 2,319 3,453 878 1,172 939 20 109.47%
Tax -217 -473 -1,552 -689 -456 -1,328 -273 -3.75%
NP 1,476 1,846 1,901 189 716 -389 -253 -
-
NP to SH 1,468 1,847 1,857 155 727 -330 -334 -
-
Tax Rate 12.82% 20.40% 44.95% 78.47% 38.91% 141.43% 1,365.00% -
Total Cost 62,124 63,528 65,907 58,782 54,488 56,699 46,912 4.79%
-
Net Worth 134,937 129,585 74,275 112,190 108,077 101,250 98,419 5.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 134,937 129,585 74,275 112,190 108,077 101,250 98,419 5.39%
NOSH 74,141 74,048 74,275 73,809 75,578 75,000 73,999 0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.32% 2.82% 2.80% 0.32% 1.30% -0.69% -0.54% -
ROE 1.09% 1.43% 2.50% 0.14% 0.67% -0.33% -0.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.78 88.29 91.29 79.90 73.04 75.08 63.05 5.26%
EPS 1.98 2.49 2.50 0.21 0.97 -0.44 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.75 1.00 1.52 1.43 1.35 1.33 5.36%
Adjusted Per Share Value based on latest NOSH - 73,809
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 84.52 86.87 90.11 78.37 73.36 74.83 62.00 5.29%
EPS 1.95 2.45 2.47 0.21 0.97 -0.44 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7932 1.722 0.987 1.4909 1.4362 1.3455 1.3079 5.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.02 1.00 0.80 0.63 0.48 0.41 0.36 -
P/RPS 1.19 1.13 0.88 0.79 0.66 0.55 0.57 13.04%
P/EPS 51.52 40.09 32.00 300.00 49.90 -93.18 -79.76 -
EY 1.94 2.49 3.13 0.33 2.00 -1.07 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.80 0.41 0.34 0.30 0.27 12.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 27/02/14 26/02/13 24/02/12 25/02/11 24/02/10 -
Price 1.05 1.35 1.12 0.54 0.47 0.39 0.37 -
P/RPS 1.22 1.53 1.23 0.68 0.64 0.52 0.59 12.86%
P/EPS 53.03 54.12 44.80 257.14 48.86 -88.64 -81.98 -
EY 1.89 1.85 2.23 0.39 2.05 -1.13 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.77 1.12 0.36 0.33 0.29 0.28 12.89%

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