[ORNA] YoY Annualized 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- -14.06%
YoY- -30.69%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 247,980 232,328 261,688 215,940 221,820 229,608 186,724 4.83%
PBT 7,536 11,728 12,816 7,184 10,536 8,228 1,568 29.87%
Tax -2,032 -2,184 -2,072 -936 -1,520 -2,000 0 -
NP 5,504 9,544 10,744 6,248 9,016 6,228 1,568 23.25%
-
NP to SH 5,380 9,268 10,464 6,088 8,784 6,076 1,460 24.25%
-
Tax Rate 26.96% 18.62% 16.17% 13.03% 14.43% 24.31% 0.00% -
Total Cost 242,476 222,784 250,944 209,692 212,804 223,380 185,156 4.59%
-
Net Worth 136,729 132,187 123,018 114,335 109,799 103,021 96,836 5.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 136,729 132,187 123,018 114,335 109,799 103,021 96,836 5.91%
NOSH 74,309 74,262 74,107 74,243 75,205 75,198 74,489 -0.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.22% 4.11% 4.11% 2.89% 4.06% 2.71% 0.84% -
ROE 3.93% 7.01% 8.51% 5.32% 8.00% 5.90% 1.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 333.71 312.85 353.12 290.85 294.95 305.34 250.67 4.87%
EPS 7.24 12.48 14.12 8.20 11.68 8.08 1.96 24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.66 1.54 1.46 1.37 1.30 5.95%
Adjusted Per Share Value based on latest NOSH - 74,243
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 333.95 312.87 352.41 290.80 298.72 309.21 251.46 4.83%
EPS 7.25 12.48 14.09 8.20 11.83 8.18 1.97 24.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8413 1.7801 1.6567 1.5397 1.4787 1.3874 1.3041 5.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.01 1.30 1.13 0.565 0.44 0.40 0.39 -
P/RPS 0.30 0.42 0.32 0.19 0.15 0.13 0.16 11.03%
P/EPS 13.95 10.42 8.00 6.89 3.77 4.95 19.90 -5.74%
EY 7.17 9.60 12.50 14.51 26.55 20.20 5.03 6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.68 0.37 0.30 0.29 0.30 10.61%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 20/05/15 20/05/14 17/05/13 25/05/12 27/05/11 26/05/10 -
Price 0.94 1.25 1.16 0.62 0.46 0.57 0.35 -
P/RPS 0.28 0.40 0.33 0.21 0.16 0.19 0.14 12.23%
P/EPS 12.98 10.02 8.22 7.56 3.94 7.05 17.86 -5.17%
EY 7.70 9.98 12.17 13.23 25.39 14.18 5.60 5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.70 0.40 0.32 0.42 0.27 11.17%

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