[ORNA] QoQ 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- -17.05%
YoY- 37.56%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
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 63,390 53,985 58,971 57,328 57,581 55,455 55,204 9.66%
PBT 2,197 1,796 878 2,287 2,807 2,634 1,172 52.09%
Tax -259 -234 -689 -118 -175 -380 -456 -31.43%
NP 1,938 1,562 189 2,169 2,632 2,254 716 94.33%
-
NP to SH 1,902 1,522 155 2,146 2,587 2,196 727 89.97%
-
Tax Rate 11.79% 13.03% 78.47% 5.16% 6.23% 14.43% 38.91% -
Total Cost 61,452 52,423 58,782 55,159 54,949 53,201 54,488 8.35%
-
Net Worth 116,646 114,335 112,190 114,053 112,053 109,799 108,077 5.22%
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 116,646 114,335 112,190 114,053 112,053 109,799 108,077 5.22%
NOSH 74,296 74,243 73,809 75,034 75,203 75,205 75,578 -1.13%
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 3.06% 2.89% 0.32% 3.78% 4.57% 4.06% 1.30% -
ROE 1.63% 1.33% 0.14% 1.88% 2.31% 2.00% 0.67% -
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 85.32 72.71 79.90 76.40 76.57 73.74 73.04 10.92%
EPS 2.56 2.05 0.21 2.86 3.44 2.92 0.97 91.08%
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 85.37 72.70 79.42 77.20 77.54 74.68 74.34 9.67%
EPS 2.56 2.05 0.21 2.89 3.48 2.96 0.98 89.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5708 1.5397 1.5108 1.5359 1.509 1.4787 1.4555 5.21%
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 0.70 0.78 0.79 0.62 0.57 0.60 0.66 4.00%
P/EPS 23.44 27.56 300.00 16.43 12.79 15.07 49.90 -39.59%
EY 4.27 3.63 0.33 6.09 7.82 6.64 2.00 65.88%
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 0.71 0.85 0.68 0.97 0.59 0.62 0.64 7.17%
P/EPS 23.83 30.24 257.14 25.87 13.08 15.75 48.86 -38.06%
EY 4.20 3.31 0.39 3.86 7.64 6.35 2.05 61.38%
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