[ORNA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.97%
YoY- -11.43%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 241,221 177,621 121,275 58,082 273,696 208,322 140,490 43.24%
PBT 9,311 7,618 5,254 2,932 13,001 10,682 6,771 23.58%
Tax -2,122 -1,905 -1,262 -546 -3,222 -2,749 -1,772 12.73%
NP 7,189 5,713 3,992 2,386 9,779 7,933 4,999 27.32%
-
NP to SH 7,041 5,573 3,887 2,317 9,643 7,796 4,892 27.39%
-
Tax Rate 22.79% 25.01% 24.02% 18.62% 24.78% 25.73% 26.17% -
Total Cost 234,032 171,908 117,283 55,696 263,917 200,389 135,491 43.81%
-
Net Worth 134,890 133,396 132,039 132,187 129,766 128,326 125,264 5.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,852 - 14 - - - - -
Div Payout % 26.32% - 0.38% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 134,890 133,396 132,039 132,187 129,766 128,326 125,264 5.04%
NOSH 74,115 74,109 74,179 74,262 74,152 74,176 74,121 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.98% 3.22% 3.29% 4.11% 3.57% 3.81% 3.56% -
ROE 5.22% 4.18% 2.94% 1.75% 7.43% 6.08% 3.91% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 325.47 239.68 163.49 78.21 369.10 280.84 189.54 43.25%
EPS 9.50 7.52 5.24 3.12 13.00 10.51 6.60 27.39%
DPS 2.50 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.80 1.78 1.78 1.75 1.73 1.69 5.05%
Adjusted Per Share Value based on latest NOSH - 74,262
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 320.56 236.04 161.16 77.18 363.71 276.84 186.70 43.24%
EPS 9.36 7.41 5.17 3.08 12.81 10.36 6.50 27.43%
DPS 2.46 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.7925 1.7727 1.7547 1.7566 1.7245 1.7053 1.6646 5.04%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.91 1.15 1.30 1.00 1.10 1.19 -
P/RPS 0.31 0.38 0.70 1.66 0.27 0.39 0.63 -37.59%
P/EPS 10.74 12.10 21.95 41.67 7.69 10.47 18.03 -29.13%
EY 9.31 8.26 4.56 2.40 13.00 9.55 5.55 41.04%
DY 2.45 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.65 0.73 0.57 0.64 0.70 -13.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 17/11/15 21/08/15 20/05/15 16/02/15 18/11/14 15/08/14 -
Price 1.05 1.23 1.01 1.25 1.35 1.05 1.23 -
P/RPS 0.32 0.51 0.62 1.60 0.37 0.37 0.65 -37.57%
P/EPS 11.05 16.36 19.27 40.06 10.38 9.99 18.64 -29.36%
EY 9.05 6.11 5.19 2.50 9.63 10.01 5.37 41.48%
DY 2.38 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.57 0.70 0.77 0.61 0.73 -14.18%

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