[ORNA] QoQ Annualized 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- 12.48%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 261,688 245,625 237,089 234,750 215,940 229,335 227,152 9.90%
PBT 12,816 10,538 9,446 7,986 7,184 8,606 10,304 15.67%
Tax -2,072 -2,365 -1,084 -986 -936 -1,362 -897 74.83%
NP 10,744 8,173 8,362 7,000 6,248 7,244 9,406 9.28%
-
NP to SH 10,464 8,032 8,233 6,848 6,088 7,084 9,238 8.67%
-
Tax Rate 16.17% 22.44% 11.48% 12.35% 13.03% 15.83% 8.71% -
Total Cost 250,944 237,452 228,726 227,750 209,692 222,091 217,745 9.93%
-
Net Worth 123,018 120,891 118,749 116,609 114,335 112,868 114,107 5.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 123,018 120,891 118,749 116,609 114,335 112,868 114,107 5.14%
NOSH 74,107 74,166 74,218 74,273 74,243 74,255 75,070 -0.85%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.11% 3.33% 3.53% 2.98% 2.89% 3.16% 4.14% -
ROE 8.51% 6.64% 6.93% 5.87% 5.32% 6.28% 8.10% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 353.12 331.18 319.45 316.06 290.85 308.84 302.59 10.85%
EPS 14.12 10.82 11.09 9.22 8.20 9.54 12.31 9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.63 1.60 1.57 1.54 1.52 1.52 6.05%
Adjusted Per Share Value based on latest NOSH - 74,296
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 352.41 330.78 319.28 316.13 290.80 308.84 305.90 9.90%
EPS 14.09 10.82 11.09 9.22 8.20 9.54 12.44 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6567 1.628 1.5992 1.5704 1.5397 1.52 1.5367 5.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.13 0.80 0.58 0.60 0.565 0.63 0.47 -
P/RPS 0.32 0.24 0.18 0.19 0.19 0.20 0.16 58.80%
P/EPS 8.00 7.39 5.23 6.51 6.89 6.60 3.82 63.76%
EY 12.50 13.54 19.13 15.37 14.51 15.14 26.18 -38.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.49 0.36 0.38 0.37 0.41 0.31 68.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 27/02/14 18/11/13 26/08/13 17/05/13 26/02/13 25/10/12 -
Price 1.16 1.12 0.665 0.61 0.62 0.54 0.74 -
P/RPS 0.33 0.34 0.21 0.19 0.21 0.17 0.24 23.67%
P/EPS 8.22 10.34 5.99 6.62 7.56 5.66 6.01 23.23%
EY 12.17 9.67 16.68 15.11 13.23 17.67 16.63 -18.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.42 0.39 0.40 0.36 0.49 26.87%

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