[ORNA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.42%
YoY- 36.56%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 234,750 215,940 229,335 227,152 226,072 221,820 225,668 2.66%
PBT 7,986 7,184 8,606 10,304 10,882 10,536 7,017 9.01%
Tax -986 -936 -1,362 -897 -1,110 -1,520 -1,156 -10.07%
NP 7,000 6,248 7,244 9,406 9,772 9,016 5,861 12.58%
-
NP to SH 6,848 6,088 7,084 9,238 9,566 8,784 5,801 11.70%
-
Tax Rate 12.35% 13.03% 15.83% 8.71% 10.20% 14.43% 16.47% -
Total Cost 227,750 209,692 222,091 217,745 216,300 212,804 219,807 2.39%
-
Net Worth 116,609 114,335 112,868 114,107 112,054 109,799 107,565 5.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 116,609 114,335 112,868 114,107 112,054 109,799 107,565 5.53%
NOSH 74,273 74,243 74,255 75,070 75,204 75,205 75,220 -0.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.98% 2.89% 3.16% 4.14% 4.32% 4.06% 2.60% -
ROE 5.87% 5.32% 6.28% 8.10% 8.54% 8.00% 5.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 316.06 290.85 308.84 302.59 300.61 294.95 300.01 3.53%
EPS 9.22 8.20 9.54 12.31 12.72 11.68 7.71 12.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.54 1.52 1.52 1.49 1.46 1.43 6.43%
Adjusted Per Share Value based on latest NOSH - 75,034
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 316.13 290.80 308.84 305.90 304.45 298.72 303.90 2.66%
EPS 9.22 8.20 9.54 12.44 12.88 11.83 7.81 11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5704 1.5397 1.52 1.5367 1.509 1.4787 1.4486 5.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.60 0.565 0.63 0.47 0.44 0.44 0.48 -
P/RPS 0.19 0.19 0.20 0.16 0.15 0.15 0.16 12.15%
P/EPS 6.51 6.89 6.60 3.82 3.46 3.77 6.22 3.08%
EY 15.37 14.51 15.14 26.18 28.91 26.55 16.07 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.41 0.31 0.30 0.30 0.34 7.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 17/05/13 26/02/13 25/10/12 14/08/12 25/05/12 24/02/12 -
Price 0.61 0.62 0.54 0.74 0.45 0.46 0.47 -
P/RPS 0.19 0.21 0.17 0.24 0.15 0.16 0.16 12.15%
P/EPS 6.62 7.56 5.66 6.01 3.54 3.94 6.09 5.72%
EY 15.11 13.23 17.67 16.63 28.27 25.39 16.41 -5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.36 0.49 0.30 0.32 0.33 11.79%

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