[ORNA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 40.87%
YoY- 71.88%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 65,374 67,832 75,068 65,422 67,808 60,442 63,390 2.07%
PBT 2,319 3,911 3,567 3,204 3,453 3,092 2,197 3.65%
Tax -473 -977 -1,254 -518 -1,552 -320 -259 49.24%
NP 1,846 2,934 2,313 2,686 1,901 2,772 1,938 -3.18%
-
NP to SH 1,847 2,904 2,276 2,616 1,857 2,751 1,902 -1.93%
-
Tax Rate 20.40% 24.98% 35.16% 16.17% 44.95% 10.35% 11.79% -
Total Cost 63,528 64,898 72,755 62,736 65,907 57,670 61,452 2.23%
-
Net Worth 129,585 128,161 125,291 123,018 74,275 118,641 116,646 7.24%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 129,585 128,161 125,291 123,018 74,275 118,641 116,646 7.24%
NOSH 74,048 74,081 74,136 74,107 74,275 74,150 74,296 -0.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.82% 4.33% 3.08% 4.11% 2.80% 4.59% 3.06% -
ROE 1.43% 2.27% 1.82% 2.13% 2.50% 2.32% 1.63% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 88.29 91.56 101.26 88.28 91.29 81.51 85.32 2.30%
EPS 2.49 3.92 3.07 3.53 2.50 3.71 2.56 -1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.69 1.66 1.00 1.60 1.57 7.48%
Adjusted Per Share Value based on latest NOSH - 74,107
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 86.87 90.14 99.76 86.94 90.11 80.32 84.24 2.06%
EPS 2.45 3.86 3.02 3.48 2.47 3.66 2.53 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.722 1.7031 1.665 1.6348 0.987 1.5766 1.5501 7.24%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.00 1.10 1.19 1.13 0.80 0.58 0.60 -
P/RPS 1.13 1.20 1.18 1.28 0.88 0.71 0.70 37.49%
P/EPS 40.09 28.06 38.76 32.01 32.00 15.63 23.44 42.87%
EY 2.49 3.56 2.58 3.12 3.13 6.40 4.27 -30.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.70 0.68 0.80 0.36 0.38 30.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 18/11/14 15/08/14 20/05/14 27/02/14 18/11/13 26/08/13 -
Price 1.35 1.05 1.23 1.16 1.12 0.665 0.61 -
P/RPS 1.53 1.15 1.21 1.31 1.23 0.82 0.71 66.60%
P/EPS 54.12 26.79 40.07 32.86 44.80 17.92 23.83 72.52%
EY 1.85 3.73 2.50 3.04 2.23 5.58 4.20 -42.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.73 0.70 1.12 0.42 0.39 57.18%

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