[ORNA] QoQ Cumulative 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- 2.24%
YoY- 22.12%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 177,817 117,375 53,985 229,335 170,364 113,036 55,455 117.29%
PBT 7,085 3,993 1,796 8,606 7,728 5,441 2,634 93.29%
Tax -813 -493 -234 -1,362 -673 -555 -380 65.96%
NP 6,272 3,500 1,562 7,244 7,055 4,886 2,254 97.71%
-
NP to SH 6,175 3,424 1,522 7,084 6,929 4,783 2,196 99.09%
-
Tax Rate 11.47% 12.35% 13.03% 15.83% 8.71% 10.20% 14.43% -
Total Cost 171,545 113,875 52,423 222,091 163,309 108,150 53,201 118.10%
-
Net Worth 118,750 116,609 114,335 112,868 114,107 112,054 109,799 5.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 118,750 116,609 114,335 112,868 114,107 112,054 109,799 5.35%
NOSH 74,218 74,273 74,243 74,255 75,070 75,204 75,205 -0.87%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.53% 2.98% 2.89% 3.16% 4.14% 4.32% 4.06% -
ROE 5.20% 2.94% 1.33% 6.28% 6.07% 4.27% 2.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 239.59 158.03 72.71 308.84 226.94 150.31 73.74 119.21%
EPS 8.32 4.61 2.05 9.54 9.23 6.36 2.92 100.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.57 1.54 1.52 1.52 1.49 1.46 6.28%
Adjusted Per Share Value based on latest NOSH - 73,809
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 239.46 158.07 72.70 308.84 229.43 152.22 74.68 117.29%
EPS 8.32 4.61 2.05 9.54 9.33 6.44 2.96 99.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5992 1.5704 1.5397 1.52 1.5367 1.509 1.4787 5.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.58 0.60 0.565 0.63 0.47 0.44 0.44 -
P/RPS 0.24 0.38 0.78 0.20 0.21 0.29 0.60 -45.68%
P/EPS 6.97 13.02 27.56 6.60 5.09 6.92 15.07 -40.16%
EY 14.34 7.68 3.63 15.14 19.64 14.45 6.64 67.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.37 0.41 0.31 0.30 0.30 12.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 26/08/13 17/05/13 26/02/13 25/10/12 14/08/12 25/05/12 -
Price 0.665 0.61 0.62 0.54 0.74 0.45 0.46 -
P/RPS 0.28 0.39 0.85 0.17 0.33 0.30 0.62 -41.10%
P/EPS 7.99 13.23 30.24 5.66 8.02 7.08 15.75 -36.36%
EY 12.51 7.56 3.31 17.67 12.47 14.13 6.35 57.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.40 0.36 0.49 0.30 0.32 19.85%

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