[ORNA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 881.94%
YoY- -30.69%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 67,808 60,442 63,390 53,985 58,971 57,328 57,581 11.48%
PBT 3,453 3,092 2,197 1,796 878 2,287 2,807 14.76%
Tax -1,552 -320 -259 -234 -689 -118 -175 326.75%
NP 1,901 2,772 1,938 1,562 189 2,169 2,632 -19.45%
-
NP to SH 1,857 2,751 1,902 1,522 155 2,146 2,587 -19.78%
-
Tax Rate 44.95% 10.35% 11.79% 13.03% 78.47% 5.16% 6.23% -
Total Cost 65,907 57,670 61,452 52,423 58,782 55,159 54,949 12.85%
-
Net Worth 74,275 118,641 116,646 114,335 112,190 114,053 112,053 -23.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 74,275 118,641 116,646 114,335 112,190 114,053 112,053 -23.91%
NOSH 74,275 74,150 74,296 74,243 73,809 75,034 75,203 -0.82%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.80% 4.59% 3.06% 2.89% 0.32% 3.78% 4.57% -
ROE 2.50% 2.32% 1.63% 1.33% 0.14% 1.88% 2.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.29 81.51 85.32 72.71 79.90 76.40 76.57 12.40%
EPS 2.50 3.71 2.56 2.05 0.21 2.86 3.44 -19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.57 1.54 1.52 1.52 1.49 -23.28%
Adjusted Per Share Value based on latest NOSH - 74,243
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.32 81.40 85.37 72.70 79.42 77.20 77.54 11.48%
EPS 2.50 3.70 2.56 2.05 0.21 2.89 3.48 -19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0003 1.5977 1.5708 1.5397 1.5108 1.5359 1.509 -23.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.80 0.58 0.60 0.565 0.63 0.47 0.44 -
P/RPS 0.88 0.71 0.70 0.78 0.79 0.62 0.57 33.47%
P/EPS 32.00 15.63 23.44 27.56 300.00 16.43 12.79 83.98%
EY 3.13 6.40 4.27 3.63 0.33 6.09 7.82 -45.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.36 0.38 0.37 0.41 0.31 0.30 91.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 18/11/13 26/08/13 17/05/13 26/02/13 25/10/12 14/08/12 -
Price 1.12 0.665 0.61 0.62 0.54 0.74 0.45 -
P/RPS 1.23 0.82 0.71 0.85 0.68 0.97 0.59 62.97%
P/EPS 44.80 17.92 23.83 30.24 257.14 25.87 13.08 126.71%
EY 2.23 5.58 4.20 3.31 0.39 3.86 7.64 -55.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.42 0.39 0.40 0.36 0.49 0.30 140.07%

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