[ORNA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -32.5%
YoY- 1098.06%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 67,832 75,068 65,422 67,808 60,442 63,390 53,985 16.42%
PBT 3,911 3,567 3,204 3,453 3,092 2,197 1,796 67.92%
Tax -977 -1,254 -518 -1,552 -320 -259 -234 159.06%
NP 2,934 2,313 2,686 1,901 2,772 1,938 1,562 52.17%
-
NP to SH 2,904 2,276 2,616 1,857 2,751 1,902 1,522 53.77%
-
Tax Rate 24.98% 35.16% 16.17% 44.95% 10.35% 11.79% 13.03% -
Total Cost 64,898 72,755 62,736 65,907 57,670 61,452 52,423 15.27%
-
Net Worth 128,161 125,291 123,018 74,275 118,641 116,646 114,335 7.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 128,161 125,291 123,018 74,275 118,641 116,646 114,335 7.89%
NOSH 74,081 74,136 74,107 74,275 74,150 74,296 74,243 -0.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.33% 3.08% 4.11% 2.80% 4.59% 3.06% 2.89% -
ROE 2.27% 1.82% 2.13% 2.50% 2.32% 1.63% 1.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 91.56 101.26 88.28 91.29 81.51 85.32 72.71 16.59%
EPS 3.92 3.07 3.53 2.50 3.71 2.56 2.05 53.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.69 1.66 1.00 1.60 1.57 1.54 8.05%
Adjusted Per Share Value based on latest NOSH - 74,275
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 91.35 101.09 88.10 91.32 81.40 85.37 72.70 16.42%
EPS 3.91 3.07 3.52 2.50 3.70 2.56 2.05 53.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7259 1.6873 1.6567 1.0003 1.5977 1.5708 1.5397 7.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.19 1.13 0.80 0.58 0.60 0.565 -
P/RPS 1.20 1.18 1.28 0.88 0.71 0.70 0.78 33.23%
P/EPS 28.06 38.76 32.01 32.00 15.63 23.44 27.56 1.20%
EY 3.56 2.58 3.12 3.13 6.40 4.27 3.63 -1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.68 0.80 0.36 0.38 0.37 44.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 15/08/14 20/05/14 27/02/14 18/11/13 26/08/13 17/05/13 -
Price 1.05 1.23 1.16 1.12 0.665 0.61 0.62 -
P/RPS 1.15 1.21 1.31 1.23 0.82 0.71 0.85 22.30%
P/EPS 26.79 40.07 32.86 44.80 17.92 23.83 30.24 -7.75%
EY 3.73 2.50 3.04 2.23 5.58 4.20 3.31 8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.70 1.12 0.42 0.39 0.40 32.45%

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