[ORNA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 24.97%
YoY- -26.48%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 65,422 67,808 60,442 63,390 53,985 58,971 57,328 9.21%
PBT 3,204 3,453 3,092 2,197 1,796 878 2,287 25.22%
Tax -518 -1,552 -320 -259 -234 -689 -118 168.34%
NP 2,686 1,901 2,772 1,938 1,562 189 2,169 15.33%
-
NP to SH 2,616 1,857 2,751 1,902 1,522 155 2,146 14.12%
-
Tax Rate 16.17% 44.95% 10.35% 11.79% 13.03% 78.47% 5.16% -
Total Cost 62,736 65,907 57,670 61,452 52,423 58,782 55,159 8.96%
-
Net Worth 123,018 74,275 118,641 116,646 114,335 112,190 114,053 5.17%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 123,018 74,275 118,641 116,646 114,335 112,190 114,053 5.17%
NOSH 74,107 74,275 74,150 74,296 74,243 73,809 75,034 -0.82%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.11% 2.80% 4.59% 3.06% 2.89% 0.32% 3.78% -
ROE 2.13% 2.50% 2.32% 1.63% 1.33% 0.14% 1.88% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 88.28 91.29 81.51 85.32 72.71 79.90 76.40 10.12%
EPS 3.53 2.50 3.71 2.56 2.05 0.21 2.86 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.00 1.60 1.57 1.54 1.52 1.52 6.05%
Adjusted Per Share Value based on latest NOSH - 74,296
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 86.94 90.11 80.32 84.24 71.74 78.37 76.18 9.21%
EPS 3.48 2.47 3.66 2.53 2.02 0.21 2.85 14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6348 0.987 1.5766 1.5501 1.5194 1.4909 1.5156 5.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.13 0.80 0.58 0.60 0.565 0.63 0.47 -
P/RPS 1.28 0.88 0.71 0.70 0.78 0.79 0.62 62.20%
P/EPS 32.01 32.00 15.63 23.44 27.56 300.00 16.43 56.05%
EY 3.12 3.13 6.40 4.27 3.63 0.33 6.09 -35.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.36 0.38 0.37 0.41 0.31 68.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 27/02/14 18/11/13 26/08/13 17/05/13 26/02/13 25/10/12 -
Price 1.16 1.12 0.665 0.61 0.62 0.54 0.74 -
P/RPS 1.31 1.23 0.82 0.71 0.85 0.68 0.97 22.20%
P/EPS 32.86 44.80 17.92 23.83 30.24 257.14 25.87 17.30%
EY 3.04 2.23 5.58 4.20 3.31 0.39 3.86 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.12 0.42 0.39 0.40 0.36 0.49 26.87%

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