[ORNA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.12%
YoY- -20.54%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 247,980 241,221 236,828 242,550 232,328 273,696 277,762 -7.27%
PBT 7,536 9,311 10,157 10,508 11,728 13,001 14,242 -34.55%
Tax -2,032 -2,122 -2,540 -2,524 -2,184 -3,222 -3,665 -32.48%
NP 5,504 7,189 7,617 7,984 9,544 9,779 10,577 -35.27%
-
NP to SH 5,380 7,041 7,430 7,774 9,268 9,643 10,394 -35.50%
-
Tax Rate 26.96% 22.79% 25.01% 24.02% 18.62% 24.78% 25.73% -
Total Cost 242,476 234,032 229,210 234,566 222,784 263,917 267,185 -6.25%
-
Net Worth 136,729 134,890 133,396 132,039 132,187 129,766 128,326 4.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 1,852 - 29 - - - -
Div Payout % - 26.32% - 0.38% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 136,729 134,890 133,396 132,039 132,187 129,766 128,326 4.31%
NOSH 74,309 74,115 74,109 74,179 74,262 74,152 74,176 0.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.22% 2.98% 3.22% 3.29% 4.11% 3.57% 3.81% -
ROE 3.93% 5.22% 5.57% 5.89% 7.01% 7.43% 8.10% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 333.71 325.47 319.57 326.98 312.85 369.10 374.46 -7.38%
EPS 7.24 9.50 10.03 10.48 12.48 13.00 14.01 -35.57%
DPS 0.00 2.50 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.84 1.82 1.80 1.78 1.78 1.75 1.73 4.19%
Adjusted Per Share Value based on latest NOSH - 74,056
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 333.95 324.85 318.93 326.64 312.87 368.58 374.06 -7.27%
EPS 7.25 9.48 10.01 10.47 12.48 12.99 14.00 -35.48%
DPS 0.00 2.50 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.8413 1.8165 1.7964 1.7781 1.7801 1.7475 1.7281 4.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.01 1.02 0.91 1.15 1.30 1.00 1.10 -
P/RPS 0.30 0.31 0.28 0.35 0.42 0.27 0.29 2.28%
P/EPS 13.95 10.74 9.08 10.97 10.42 7.69 7.85 46.66%
EY 7.17 9.31 11.02 9.11 9.60 13.00 12.74 -31.81%
DY 0.00 2.45 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.51 0.65 0.73 0.57 0.64 -9.60%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 17/02/16 17/11/15 21/08/15 20/05/15 16/02/15 18/11/14 -
Price 0.94 1.05 1.23 1.01 1.25 1.35 1.05 -
P/RPS 0.28 0.32 0.38 0.31 0.40 0.37 0.28 0.00%
P/EPS 12.98 11.05 12.27 9.64 10.02 10.38 7.49 44.22%
EY 7.70 9.05 8.15 10.38 9.98 9.63 13.35 -30.68%
DY 0.00 2.38 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.68 0.57 0.70 0.77 0.61 -11.24%

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