[ORNA] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 87.0%
YoY- 42.87%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 153,178 134,522 121,275 140,490 117,375 113,036 114,127 5.02%
PBT 8,751 4,337 5,254 6,771 3,993 5,441 4,182 13.08%
Tax -1,457 -1,132 -1,262 -1,772 -493 -555 -600 15.92%
NP 7,294 3,205 3,992 4,999 3,500 4,886 3,582 12.57%
-
NP to SH 7,098 3,155 3,887 4,892 3,424 4,783 3,514 12.41%
-
Tax Rate 16.65% 26.10% 24.02% 26.17% 12.35% 10.20% 14.35% -
Total Cost 145,884 131,317 117,283 135,491 113,875 108,150 110,545 4.72%
-
Net Worth 149,749 138,077 132,039 125,264 116,609 112,054 105,344 6.03%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 22 14 - - - - -
Div Payout % - 0.71% 0.38% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 149,749 138,077 132,039 125,264 116,609 112,054 105,344 6.03%
NOSH 75,251 74,235 74,179 74,121 74,273 75,204 75,246 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.76% 2.38% 3.29% 3.56% 2.98% 4.32% 3.14% -
ROE 4.74% 2.28% 2.94% 3.91% 2.94% 4.27% 3.34% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 203.56 181.21 163.49 189.54 158.03 150.31 151.67 5.02%
EPS 9.57 4.25 5.24 6.60 4.61 6.36 4.67 12.68%
DPS 0.00 0.03 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.86 1.78 1.69 1.57 1.49 1.40 6.03%
Adjusted Per Share Value based on latest NOSH - 74,136
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 206.28 181.16 163.32 189.19 158.07 152.22 153.69 5.02%
EPS 9.56 4.25 5.23 6.59 4.61 6.44 4.73 12.43%
DPS 0.00 0.03 0.02 0.00 0.00 0.00 0.00 -
NAPS 2.0166 1.8595 1.7781 1.6869 1.5704 1.509 1.4187 6.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.25 0.98 1.15 1.19 0.60 0.44 0.55 -
P/RPS 0.61 0.54 0.70 0.63 0.38 0.29 0.36 9.17%
P/EPS 13.25 23.06 21.95 18.03 13.02 6.92 11.78 1.97%
EY 7.55 4.34 4.56 5.55 7.68 14.45 8.49 -1.93%
DY 0.00 0.03 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.65 0.70 0.38 0.30 0.39 8.31%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 24/08/16 21/08/15 15/08/14 26/08/13 14/08/12 09/08/11 -
Price 1.21 0.945 1.01 1.23 0.61 0.45 0.51 -
P/RPS 0.59 0.52 0.62 0.65 0.39 0.30 0.34 9.61%
P/EPS 12.83 22.24 19.27 18.64 13.23 7.08 10.92 2.72%
EY 7.80 4.50 5.19 5.37 7.56 14.13 9.16 -2.64%
DY 0.00 0.03 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.57 0.73 0.39 0.30 0.36 9.17%

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