[ORNA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 202.06%
YoY- 44.57%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 58,971 57,328 57,581 55,455 55,204 56,337 56,725 2.61%
PBT 878 2,287 2,807 2,634 1,172 1,663 2,125 -44.37%
Tax -689 -118 -175 -380 -456 -100 -100 259.97%
NP 189 2,169 2,632 2,254 716 1,563 2,025 -79.27%
-
NP to SH 155 2,146 2,587 2,196 727 1,560 1,995 -81.65%
-
Tax Rate 78.47% 5.16% 6.23% 14.43% 38.91% 6.01% 4.71% -
Total Cost 58,782 55,159 54,949 53,201 54,488 54,774 54,700 4.89%
-
Net Worth 112,190 114,053 112,053 109,799 108,077 107,014 105,396 4.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 112,190 114,053 112,053 109,799 108,077 107,014 105,396 4.23%
NOSH 73,809 75,034 75,203 75,205 75,578 75,362 75,283 -1.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.32% 3.78% 4.57% 4.06% 1.30% 2.77% 3.57% -
ROE 0.14% 1.88% 2.31% 2.00% 0.67% 1.46% 1.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 79.90 76.40 76.57 73.74 73.04 74.75 75.35 3.96%
EPS 0.21 2.86 3.44 2.92 0.97 2.07 2.65 -81.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.49 1.46 1.43 1.42 1.40 5.60%
Adjusted Per Share Value based on latest NOSH - 75,205
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.37 76.18 76.52 73.69 73.36 74.87 75.38 2.61%
EPS 0.21 2.85 3.44 2.92 0.97 2.07 2.65 -81.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4909 1.5156 1.4891 1.4591 1.4362 1.4221 1.4006 4.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.63 0.47 0.44 0.44 0.48 0.485 0.55 -
P/RPS 0.79 0.62 0.57 0.60 0.66 0.65 0.73 5.38%
P/EPS 300.00 16.43 12.79 15.07 49.90 23.43 20.75 488.68%
EY 0.33 6.09 7.82 6.64 2.00 4.27 4.82 -83.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.30 0.30 0.34 0.34 0.39 3.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 25/10/12 14/08/12 25/05/12 24/02/12 18/11/11 09/08/11 -
Price 0.54 0.74 0.45 0.46 0.47 0.47 0.51 -
P/RPS 0.68 0.97 0.59 0.62 0.64 0.63 0.68 0.00%
P/EPS 257.14 25.87 13.08 15.75 48.86 22.71 19.25 458.57%
EY 0.39 3.86 7.64 6.35 2.05 4.40 5.20 -82.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.30 0.32 0.33 0.33 0.36 0.00%

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