[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -67.43%
YoY- 71.88%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 273,696 208,322 140,490 65,422 245,625 177,817 117,375 75.57%
PBT 13,001 10,682 6,771 3,204 10,538 7,085 3,993 119.20%
Tax -3,222 -2,749 -1,772 -518 -2,365 -813 -493 248.36%
NP 9,779 7,933 4,999 2,686 8,173 6,272 3,500 98.00%
-
NP to SH 9,643 7,796 4,892 2,616 8,032 6,175 3,424 99.05%
-
Tax Rate 24.78% 25.73% 26.17% 16.17% 22.44% 11.47% 12.35% -
Total Cost 263,917 200,389 135,491 62,736 237,452 171,545 113,875 74.86%
-
Net Worth 129,766 128,326 125,264 123,018 120,891 118,750 116,609 7.36%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 129,766 128,326 125,264 123,018 120,891 118,750 116,609 7.36%
NOSH 74,152 74,176 74,121 74,107 74,166 74,218 74,273 -0.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.57% 3.81% 3.56% 4.11% 3.33% 3.53% 2.98% -
ROE 7.43% 6.08% 3.91% 2.13% 6.64% 5.20% 2.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 369.10 280.84 189.54 88.28 331.18 239.59 158.03 75.76%
EPS 13.00 10.51 6.60 3.53 10.82 8.32 4.61 99.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.69 1.66 1.63 1.60 1.57 7.48%
Adjusted Per Share Value based on latest NOSH - 74,107
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 363.71 276.84 186.70 86.94 326.41 236.30 155.98 75.57%
EPS 12.81 10.36 6.50 3.48 10.67 8.21 4.55 99.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7245 1.7053 1.6646 1.6348 1.6065 1.5781 1.5496 7.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.00 1.10 1.19 1.13 0.80 0.58 0.60 -
P/RPS 0.27 0.39 0.63 1.28 0.24 0.24 0.38 -20.32%
P/EPS 7.69 10.47 18.03 32.01 7.39 6.97 13.02 -29.53%
EY 13.00 9.55 5.55 3.12 13.54 14.34 7.68 41.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.70 0.68 0.49 0.36 0.38 30.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 18/11/14 15/08/14 20/05/14 27/02/14 18/11/13 26/08/13 -
Price 1.35 1.05 1.23 1.16 1.12 0.665 0.61 -
P/RPS 0.37 0.37 0.65 1.31 0.34 0.28 0.39 -3.43%
P/EPS 10.38 9.99 18.64 32.86 10.34 7.99 13.23 -14.89%
EY 9.63 10.01 5.37 3.04 9.67 12.51 7.56 17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.73 0.70 0.69 0.42 0.39 57.18%

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